{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["AER NRs","AER lookups","AER ETL","Business & other details","Intro","DMS input","RFM input","Adjustment for previous period","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary","Inputs working"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":787,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER NRs","index":0,"n_rows":218,"n_cols":16,"rows_kept":218,"cut":false,"hidden":true,"merged":[[4,1,18,1],[22,1,45,1],[23,10,25,10],[23,36,23,57],[23,67,23,88],[24,36,24,57],[24,67,24,88],[25,36,25,57],[25,67,25,88],[26,10,30,10],[34,10,35,10],[55,1,68,1],[74,1,87,1],[90,1,97,1],[100,1,105,1],[108,1,122,1],[185,1,186,1],[189,1,190,1],[198,1,203,1],[125,1,140,1],[142,1,148,1],[150,1,164,1],[166,1,167,1],[169,1,174,1],[181,1,182,1]]}
[null,"AER NAMED RANGES"]
[]
[null,"DROP DOWN SELECTORS USED IN WORKBOOKS"]
[]
[null,"COVER SHEET","dms_DataQuality_List","dms_Confid_status_List"]
[null,null,"-- select --","-- select --"]
[null,null,"Actual","Public"]
[null,null,"Estimate","Confidential"]
[null,null,"Consolidated"]
[]
[]
[null,null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above."]
[null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"-- select --","Revenue cap"]
[null,null,"After appeal","Revenue yield"]
[null,null,"Draft decision","Weighted average price cap"]
[null,null,"Final decision"]
[null,null,"Regulatory proposal"]
[null,null,"Revised regulatory proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This is used to create an image to insert on 6.3 STPIS sheet - not for dropdown lists.",null,null,"GAS"]
[null,"CA & RESET RINS \nDNSP","dms_DNSP_020301_SubstationType","dms_DNSP_020301_ProjectType","dms_DNSP_020301_ProjectTrigger","dms_DNSP_020302_ProjectType","dms_DNSP_020302_ProjectTrigger","dms_STPIS_Exclusion_List","dms_Reason_Interruption","dms_Reason_Interruption_Detailed","Reason for interruption",null,null,"dms_N0205_AssetType"]
[null,null,"Subtransmission substation","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth","Weather","Animal","Animal impact","Animal","Animal impact",null,"Cast Iron"]
[null,null,"Zone substation","Substation upgrade - capacity"," Voltage issues","New line on new route - dual circuit"," Voltage issues","Equipment failure","Asset failure","Animal nesting/burrowing, etc and other",null,"Animal nesting/burrowing, etc and other",null,"PVC"]
[null,null,"Switching station","Substation upgrade - voltage"," Reactive power issue","New line on new route - other"," Reactive power issue","Operational error","Other","Other",null,"Other",null,"Polyamide"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues","Vegetation","Overloads","LV","Asset failure","LV",null,"High density polyethylene (80)"]
[null,null,null,null," Safety","Line rebuild over existing route - dual circuit"," Net market benefit","Animals","Planned","Distribution substation",null,"Distribution substation",null,"High density polyethylene (100)"]
[null,null,null,null," Environment","Reconductor - Single circuit"," Safety","Third party impacts","Network business","HV",null,"HV",null,"High density polyethylene (250)"]
[null,null,null,null," Other","Reconductor - Dual circuit"," Environment","Transmission failure","Third party","Zone substation",null,"Zone substation",null,"High density polyethylene (575)"]
[null,null,null,null,null,"Reconductor - Other"," Other","Load shedding","Unknown","Subtransmission",null,"Subtransmission",null,"Medium density polyethylene"]
[null,null,null,null,null,"Line upgrade - raising/retensoring",null,"Inter-distributor connection failure","Vegetation","insert description of 'other'","Other","insert description of 'other'",null,"Unprotected steel"]
[null,null,null,null,null,"Line upgrade - voltage upgrade",null,"Other","Weather","Network error","Overloads",null,null,"Protected steel"]
[null,null,null,null,null,"Line upgrade - capacity",null,null,"2 - STPIS Exclusion (3.3)(a)","Switching and protection error","Planned",null,null,"Other"]
[null,null,null,null,null,"String spare circuit",null,null,"3 - STPIS Exclusion (3.3)(a)","Fire","Network business","Network error"]
[null,null,null,null,null,"Other",null,null,"4 - STPIS Exclusion (3.3)(a)","Other",null,"Switching and protection error"]
[null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)","Dig-in","Third party","Fire"]
[null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)","Unauthorised access",null,"Other"]
[null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)","Vehicle impact",null,"Dig-in"]
[null,null,null,null,null,null,null,null,null,"Unknown",null,"Unauthorised access"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility",null,"Vehicle impact"]
[null,null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility","Unknown","Unknown"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party","Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party",null,"Grow-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,"Weather"]
[null,null,null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[]
[]
[null,"CA & RESET RINS \nTNSP ","dms_TNSP_0203_SubstationType","dms_TNSP_020301_ProjectType","dms_TNSP_020301_ProjectTrigger","dms_TNSP_020302_ProjectType","dms_TNSP_0203_ProjectTrigger"]
[null,null,"Terminal station","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth"]
[null,null,"Switching station","Capacity upgrade"," Voltage issues","New line on new route - dual circuit"," Voltage issues"]
[null,null,"Transmission substation","Voltage upgrade"," Reactive power issue","New line on new route - other"," Reactive power issue"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues"]
[null,null,null,null,"Net market benefit","Line rebuild over existing route - dual circuit"," Net market benefit"]
[null,null,null,null," Safety","Reconductor - Single circuit"," Safety"]
[null,null,null,null," Environment","Reconductor - Dual circuit"," Environment"]
[null,null,null,null," Other","Reconductor - Other"," Other"]
[null,null,null,null,null,"Line upgrade - raising/retensoring"]
[null,null,null,null,null,"Line upgrade - voltage upgrade"]
[null,null,null,null,null,"Line upgrade - capacity"]
[null,null,null,null,null,"String spare circuit"]
[null,null,null,null,null,"Other"]
[]
[]
[]
[null,"NAMED RANGES USED IN ETL PROCESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GAS ARR & RESET"]
[null,"CA & RESET RINS \nDNSP ONLY","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_020701_01_Rows","dms_040102_01_UOM","dms_040102_04_UOM","dms_S140101_UOM","dms_S140201_UOM","dms_E050201_UOM","dms_E050202_UOM"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Route line length within zone","0's","days","number","number per km","per metre per connection","metres per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","Number of maintenance spans","0's","0's","number","number","per service per connection","number per connection"]
[null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","km","km","Total length of maintenance spans","0's","$0s","number","number","number per connection","number per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Length of vegetation corridors","$0s","0's","km"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","0's","0's","Average number of trees per maintenance span"]
[null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added","years","years","Average frequency of cutting cycle"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"0's",null,"$0s"]
[null,null,null,"0's"]
[null,null,null,"0's"]
[null,null,null,"$0s"]
[]
[]
[null,"CA & RESET RINS \nTNSP ONLY","dms_020701_01_UOM"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"metres"]
[null,null,"years"]
[]
[]
[null,"CA & RESET RINS \nDNSP & TNSP","dms_020603_01_UOM"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"(per cent)"]
[]
[]
[null,"EB & RESET RINS \nDNSP ONLY","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,null,"minutes/customer","minutes/customer","Customer / km","%","km"]
[null,null,"minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,null,null,null,null,"Number of spans"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Spans"]
[null,null,null,null,null,"km"]
[null,null,null,null,null,"Spans"]
[]
[null,null,"WHEN INSERTING COVER SHEET INTO A TNSP FILE - APPLY THESE NAMED RANGES"]
[null,"EB & RESET RINS \nTNSP ONLY","dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,null,"%",null,"Number of spans","km"]
[null,null,"number",null,"Years","%"]
[null,null,"number",null,"Trees","km"]
[null,null,"%",null,"Defects","number"]
[null,null,"number",null,"Number of spans"]
[null,null,"number",null,"km"]
[null,null,"%",null,"km"]
[null,null,"number",null,"Number of spans"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[]
[null,"EB & RESET RINS \nDNSP & TNSP","dms_EB_RAB_PIT"]
[null,null,"Beginning of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[]
[null,"ARR \nDNSP ONLY","dms_030605_UOM","dms_03060703_UOM","dms_E020202_UOM","Spare"]
[null,null,"number","number","Length of mains replaced"]
[null,null,"number","number","Number of services replaced"]
[null,null,"number","number"]
[null,null,"number","number"]
[null,null,"number","(per cent)"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"(per cent)"]
[null,null,"(per cent)",""]
[]
[null,"RFM","dms_Beg","dms_Mid","dms_End"]
[null,null,"Beginning of year","Mid year","End of Year"]
[]
[null,"PTRM","dms_PTRM_RAB_PIT","dms_PTRM_TAB_PIT","DMS_Xfactor"]
[null,null,"Beginning of year","Beginning of year","x factors"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year"]
[]
[]
[null,"STPIS & MIC NAMED RANGES "]
[]
[null,"These \"row descriptions\" are the column headings in the various templates but become row descriptions in the ETL process"]
[]
[null,"Table 6.3 sustained interruptions - row descriptions","dms_060301_CustNo_Affected_Row","dms_060301_Avg_Duration_Sustained_Int_Row","dms_060301_Effect_unplanned_SAIDI_Row","dms_060301_Effect_unplanned_SAIFI_Row"]
[null,null,"Number of customers affected by the interruption","Average duration of sustained customer interruption","Effect on unplanned SAIDI","Effect on unplanned SAIFI"]
[]
[]
[null,"Table 6.1 telephone answering - row descriptions and start date","dms_060101_Rows","dms_060102_Rows","dms_060101_StartDateTxt"]
[null,null,"Total number of calls \n(after removing excluded events)","Number of calls answered within 30 seconds \n(after excluding excluded events) ",{"$f":"dms_060701_StartDateTxt","v":"1-Jul-2013"}]
[]
[]
[null,"Table 6.8.1 - row descriptions","dms_060801_01_Rows","dms_060801_02_Rows","dms_060801_03_Rows","dms_060801_04_Rows"]
[null,null,"Number of interruptions","Duration of interruptions","Total unplanned minutes off supply","Effect on unplanned MAIFI"]
[]
[]
[null,"Table 7.9.4 - market impact component - row descriptions","dms_070904_01_Rows","without exclusions","with exclusions"]
[]
[]
[null,"These headings (Lists) are determined from the INDEX/MATCH function on the NSP selected on the Business & other details sheet"]
[]
[null,"Table 6.7.1 - daily performance data - unplanned - MAIFI  -- row descriptions and header named range values","dms_060701_Feeder_Header_Lvl4",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},"Network","Network"]
[]
[null,null,"dms_060701_Rows","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events"]
[null,null,null,"the number of column headings changes from 10 to 12 depending on the number of feeder categories for the NSP"]
[]
[null,null,"dms_0603_FeederList",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"}]
[]
[]
[null,"Use these to add to specific worksheets in existing files","Use these to add to specific worksheets in existing files"]
[]
[]
[null,"ARRs 6.7 STPIS daily performance","dms_060101_Values","dms_060102_Values","dms_060701_Values"]
[null,null,"dms_LeapYear"]
[]
[]
[null,"ARR's  6.8 STPIS exclusions","dms_060801_Event_Date","dms_060801_OutageID","dms_060801_FeederID","dms_060801_FeederClass","dms_060801_CauseID","dms_060801_01_Values","dms_060801_02_Values","dms_060801_03_Values","dms_060801_Excl_Cat","dms_060801_04_Values"]
[null,null,"dms_060801_StartCell"]
[]
[]
[null,"CA 6.3 sustained interruptions","dms_060301_Event_Date","dms_060301_Event_Time","dms_060301_AssetID","dms_060301_FeederClass","dms_060301_Reason","dms_060301_DetailedReason","dms_060301_CustNo_Affected_Values","dms_060301_Avg_Duration_Sustained_Int_Values","dms_060301_Effect_unplanned_SAIDI_Values","dms_060301_Effect_unplanned_SAIFI_Values","dms_060301_MED"]

{"sheet":"AER lookups","index":1,"n_rows":95,"n_cols":37,"rows_kept":95,"cut":false,"hidden":true,"merged":[[18,64,18,85],[29,1,29,4],[10,25,10,35],[11,25,11,28],[11,30,11,34],[11,35,13,35],[16,64,16,85],[17,64,17,85]]}
[null,"AER LOOKUP TABLES"]
[]
[null,"Data in these columns used for data validation and database purposes."]
[null,"Date last modified:","2017-01-16","added (Albury and Victora) for AGN"]
[null,null,"2016-10-17","updated TransGrid's correct legal name, corrected TasNetworks (T) to June financial year"]
[null,null,"2017-02-01","inserted Power and Water, added NRs (dms_FeederCat_1 and dms_FeederCat_2)"]
[null,null,"2017-03-03","inserted AEMO as a business"]
[null,null,"2018-03-28","major changes to accommodate STPIS"]
[null,null,"Template Version",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","Feeder Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_PRCPlength_List","dms_663_List","dms_DeterminationRef_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","dms_Public_Lighting_List","Name"]
[null,"AEMO","Australian Energy Market Operator Ltd",94072010327,"Vic","Electricity","Transmission","-","Financial","March",5,5,5,"x","-","Level 22","530 Collins Street","MELBOURNE","Vic",3000,"GPO Box 2008",null,"MELBOURNE","Vic",3001,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO",{"$f":"B16","v":"AEMO"}]
[null,"AusNet (T)","Ausnet Services (Transmission) Ltd",48116124362,"Vic","Electricity","Transmission","Revenue cap","Financial","March",5,5,5,2,"transmission determination","Level 32","2 Southbank Boulevard","SOUTHBANK","Vic",3006,"Locked Bag 14051",null,"MELBOURNE CITY MAIL CENTRE","Vic",8001,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","AusNet (T)"]
[null,"Australian Transmission Co.","Australian Transmission Co.",11222333444,"NSW","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","123 Straight Street",null,"SYDNEY","NSW",2000,"PO Box 123",null,"SYDNEY","NSW",2000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Australian Transmission Co."]
[null,"Basslink","Basslink","52 090 996 231","Vic-Tas","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","Level 25","580 George Street","SYDNEY","NSW",2000,"PO Box R41",null,"ROYAL EXCHANGE","NSW",1225,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Basslink"]
[null,"Directlink","Directlink",16779340889,"Qld","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","Level 25","580 George Street","SYDNEY","NSW",2000,"PO Box R41",null,"ROYAL EXCHANGE","NSW",1225,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Directlink"]
[null,"ElectraNet","ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","52-55 East Terrace","Rymill Park","ADELAIDE","SA",5000,"PO Box 7096","Hutt Street Post Office","ADELAIDE","SA",5000,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","ElectraNet"]
[null,"Murraylink","Murraylink",79181207909,"SA","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","Level 19","580 George Street","SYDNEY","NSW",2000,"PO Box R41",null,"ROYAL EXCHANGE","NSW",1225,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Murraylink"]
[null,"Powerlink","Queensland Electricity Transmission Corporation Limited trading as Powerlink Queensland",82078849233,"Qld","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","33 Harold St",null,"VIRGINIA","Qld",4014,"PO Box 1193",null,"VIRGINIA","QLD",4014,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","Powerlink"]
[null,"TasNetworks (T)","TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap","Financial","June",5,5,5,5,"transmission determination","1-7 Maria Street",null,"LENAH VALLEY","Tas",7008,"PO Box 606",null,"MOONAH","Tas",7009,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","TasNetworks (T)"]
[null,"TransGrid","NSW Electricity Networks Operations Pty Ltd trading as TransGrid","70 250 995 390","NSW","Electricity","Transmission","Revenue cap","Financial","June",4,5,5,5,"transmission determination","180 Thomas Street",null,"SYDNEY","NSW",2000,"PO Box A1000",null,"SYDNEY SOUTH","NSW",1235,"NO","NO","NO","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","TransGrid"]
[]
[]
[]
[]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68"]
[null,"dms_Model_List ","dms_Model_Name_Format1","dms_Worksheet_List","dms_Model_Span_List"]
[null,"ARR","Annual Reporting",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ANNUAL REPORTING\",\"ANNUAL REPORTING\")","v":"ANNUAL REPORTING"},1]
[null,"CA","Category Analysis",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL CATEGORY ANALYSIS\",\"CATEGORY ANALYSIS\")","v":"CATEGORY ANALYSIS"},1]
[null,"CESS","Capitlal Expenditure","CAPITLAL EXPENDITURE SHARING SCHEMING",5]
[null,"CPI","CPI","CPI",5]
[null,"EB","Economic Benchmarking",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ECONOMIC BENCHMARKING\",\"ECONOMIC BENCHMARKING\")","v":"ECONOMIC BENCHMARKING"},1]
[null,"Pricing","Pricing Proposal","PRICING PROPOSAL",5]
[null,"PTRM","Post Tax Revenue Model","POST TAX REVENUE MODEL",5]
[null,"Reset","Regulatory Reporting (Reset)","REGULATORY REPORTING STATEMENT",5]
[null,"RFM","Roll Forward Model","ROLL FORWARD MODEL",5]
[null,"WACC","Weighted Average Cost of Capital","WEIGHTED AVERAGE COST OF CAPITAL",1]
[]
[]
[]
[null,"Financial","Calendar",null,"PREVIOUS",null,"CURRENT",null,"FORTHCOMING"]
[null,"1987-88","1988","PRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2010-11"},"CRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2015-16"},{"$f":"FRCP_y1","v":"2020-21"},{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2020-21"}]
[null,"1988-89","1989","PRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+1)","v":"2011-12"},"CRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+1)","v":"2016-17"},"FRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+1)","v":"2021-22"}]
[null,"1989-90","1990","PRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+2)","v":"2012-13"},"CRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+2)","v":"2017-18"},"FRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+2)","v":"2022-23"}]
[null,"1990-91","1991","PRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+3)","v":"2013-14"},"CRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+3)","v":"2018-19"},"FRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+3)","v":"2023-24"}]
[null,"1991-92","1992","PRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+4)","v":"2014-15"},"CRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+4)","v":"2019-20"},"FRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+4)","v":"2024-25"}]
[null,"1992-93","1993","PRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+5)","v":"2015-16"},"CRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+5)","v":"2020-21"},"FRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+5)","v":"2025-26"}]
[null,"1993-94","1994","PRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+6)","v":"2016-17"},"CRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+6)","v":"2021-22"},"FRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+6)","v":"2026-27"}]
[null,"1994-95","1995","PRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+7)","v":"2017-18"},"CRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+7)","v":"2022-23"},"FRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+7)","v":"2027-28"}]
[null,"1995-96","1996","PRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+8)","v":"2018-19"},"CRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+8)","v":"2023-24"},"FRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+8)","v":"2028-29"}]
[null,"1996-97","1997","PRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+9)","v":"2019-20"},"CRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+9)","v":"2024-25"},"FRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+9)","v":"2029-30"}]
[null,"1997-98","1998","PRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+10)","v":"2020-21"},"CRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+10)","v":"2025-26"},"FRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+10)","v":"2030-31"}]
[null,"1998-99","1999","PRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+11)","v":"2021-22"},"CRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+11)","v":"2026-27"},"FRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+11)","v":"2031-32"}]
[null,"1999-00","2000","PRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+12)","v":"2022-23"},"CRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+12)","v":"2027-28"},"FRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+12)","v":"2032-33"}]
[null,"2000-01","2001","PRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+13)","v":"2023-24"},"CRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+13)","v":"2028-29"},"FRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+13)","v":"2033-34"}]
[null,"2001-02","2002","PRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+14)","v":"2024-25"},"CRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+14)","v":"2029-30"},"FRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+14)","v":"2034-35"}]
[null,"2002-03","2003","PRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+15)","v":"2025-26"},"CRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+15)","v":"2030-31"},"FRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+15)","v":"2035-36"}]
[null,"2003-04","2004"]
[null,"2004-05","2005"]
[null,"2005-06","2006",null,"CRY - FRY"]
[null,"2006-07","2007","dms_y1",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row),0)","v":"2018-19"}]
[null,"2007-08","2008","dms_y2",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+1),0)","v":"2019-20"}]
[null,"2008-09","2009","dms_y3",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+2),0)","v":"2020-21"}]
[null,"2009-10",2010,"dms_y4",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+3),0)","v":"2021-22"}]
[null,"2010-11",2011,"dms_y5",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+4),0)","v":"2022-23"}]
[null,"2011-12",2012,"dms_y6",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+5),0)","v":"2023-24"}]
[null,"2012-13",2013,"dms_y7",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+6),0)","v":"2024-25"}]
[null,"2013-14",2014,"dms_y8",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+7),0)","v":"2025-26"}]
[null,"2014-15",2015,"dms_y9",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+8),0)","v":"2026-27"}]
[null,"2015-16",2016,"dms_y10",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+9),0)","v":"2027-28"}]
[null,"2016-17",2017,"dms_y11",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+10),0)","v":"2028-29"}]
[null,"2017-18",2018,"dms_y12",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+11),0)","v":"2029-30"}]
[null,"2018-19",2019,"dms_y13",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+12),0)","v":"2030-31"}]
[null,"2019-20",2020,"dms_y14",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+13),0)","v":"2031-32"}]
[null,"2020-21",2021,"dms_y15",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+14),0)","v":"2032-33"}]
[null,"2021-22",2022,"dms_y16",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+15),0)","v":"2033-34"}]
[null,"2022-23",2023]
[null,"2023-24",2024]
[null,"2024-25",2025]
[null,"2025-26",2026]
[null,"2026-27",2027]
[null,"2027-28",2028]
[null,"2028-29",2029]
[null,"2029-30",2030]
[null,"2030-31",2031]
[null,"2031-32",2032]
[null,"2032-33",2033]
[null,"2033-34",2034]
[null,"2034-35",2035]
[null,"2035-36",2036]
[null,"2036-37","2037"]

{"sheet":"AER ETL","index":2,"n_rows":145,"n_cols":8,"rows_kept":145,"cut":false,"hidden":true,"merged":[[11,0,15,0],[12,4,12,8],[14,2,14,4],[18,0,25,0],[26,0,31,0],[34,0,59,0],[34,37,34,58],[34,68,34,89],[32,37,32,58],[71,1,73,1],[32,68,32,89],[33,37,33,58],[33,68,33,89]]}
[null,"AER ETL INFORMATION"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]
[]
[null,"IF THIS IS AN ABC RIN - make sure the the named range CRY is applied and the named range dms_dollar_nom_UOM is applied"]
[null,"IF THIS IS A RESET RIN - make sure the named ranges CRY and dms_dollar_nom_UOM are NOT present in the workbook"]
[null,"FOR ABC RINS THAT SPAN MULTIPLE YEARS - make sure MultiYear Flag is set and final year entered as required"]
[]
[null,"Full trading name",{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Basslink"},null,"dms_TradingNameFull"]
[null,"Trading name",{"$f":"dms_TradingName","v":"Basslink"}]
["Selected here","Model / RIN","RFM","dms_Model"]
["Read from Business & other details","Source",{"$f":"dms_Selected_Source","v":"Regulatory proposal"},"dms_Source"]
[null,"Data quality","Consolidated","For DB purposes this is always Consoldiated"]
[null,"Data status","Public","For DB purposes this is always Public"]
[null,"Amendment reason",{"$f":"dms_Amendment_Text","v":"."},null,null,"dms_AmendmentReason"]
[null,"Submission date",{"$f":"dms_Typed_Submission_Date","v":"dd/mm/yy"},"dms_SubmissionDate"]
[]
["Redundant","EBSS - First application of scheme in forthcoming period?","No"]
["Pre-populated from lookup table","Data ingestion data quality","Consolidated","dms_DataQuality","Always Consolidated"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Transmission"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"dms_RYE_result","v":"2020"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),INDEX(dms_RYE_Formula_Result,MATCH(dms_Model,dms_Model_List)))"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM","If the cover sheet is attached to an ABC RIN apply the NAMED RANGE to the cell"]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic-Tas"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
["Relevant for PTRM, RFMs and Reset RINS","$ REAL REFERENCES"]
[null,"Does the named range CRY exist in this file? ",{"$f":"IFERROR(CRY,\"NO\")","v":"NO"}]
[null,"CRY-1  (last full calendar year before CRY)",{"$f":"IFERROR(IF(dms_RPT=\"calendar\",CRY-1,LEFT(CRY,4)),\"CRY not present\")","v":"CRY not present"},"dms_Cal_Year_B4_CRY","'=IF(dms_RPT=\"financial\",VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)),VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)-1))"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRY_start_year,2)&RIGHT(dms_CRY_start_year,2))),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year)","v":"June 2020"},"dms_DollarReal","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(CRY,2))&RIGHT(CRY,2)),CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_RYE,2)&RIGHT(dms_RYE,2))))"]
[null,"Dollar $ real previous year (PRCP_y5)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&dms_Previous_DollarReal_year","v":"June 2015"},"dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"PTRM/ RFMs"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
["All potential values for Regulatory Years or RYEs as calculated","This block works out the various RYE's for ALL RIN types and MODELS"]
[null,"dms_start_year",{"$f":"FRCP_y1","v":"2020-21"},"=FRCP_y1","FRCP_y1 from cover sheet"]
[null,"dms_CRY_start_year",{"$f":"IFERROR(CRY,CRCP_y4)","v":"2018-19"},"=IFERROR(CRY,CRCP_y4)"]
[null,"dms_CRY_start_row",{"$f":"IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)","v":32},"=IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)"]
[null,"dms_FRCP_start_row",{"$f":"MATCH(dms_start_year,INDIRECT(dms_RPT),0)","v":34},"=MATCH(dms_start_year,INDIRECT(dms_RPT),0)","Uses FRCP_y1 as a start reference"]
[null,"dms_CRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num","v":29},"=dms_FRCP_start_row-dms_CRCPlength_Num","Uses the value in dms_CRCPlength_Num"]
[null,"dms_PRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","v":24},"=dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","Uses the value in dms_CRCPlength_Num and dms_PRCPlength_Num"]
[null,"dms_RYE_start_row",{"$f":"dms_FRCP_start_row+(dms_FRCPlength_Num-1)","v":38},"=dms_FRCP_start_row+(dms_FRCPlength_Num-1)","Uses the value in dms_FRCPlength_Num-1"]
[null,"FRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2020-21"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","Converts the FRCP start row to display the year"]
[null,"CRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2015-16"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","Converts the CRCP start row to display the year"]
[null,"PRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2010-11"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","Converts the PRCP start row to display the year"]
[null,"FRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","v":"2024-25"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","Finds the FRCP final year"]
[null,"CRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","v":"2019-20"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","Finds the CRCP final year"]
[null,"PRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","v":"2014-15"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","Finds the PRCP final year"]
[null,"dms_Reset_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","v":"2024-25"},"=INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","For Resets and PTRM/RFMs (same as FRCP_final_year)"]
[null,"dms_SpecifiedYear_final_year",{"$f":"FRY","v":{"$error":"#NAME?"}},"=FRY","FRY from cover sheet"]
[null,"dms_DollarReal_year",{"$f":"LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","v":"2020"},"=LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","Uses the value in CRCP_final_year"]
[null,"dms_Previous_DollarReal_year",{"$f":"LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","v":"2015"},"=LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","Uses the value in PRCP_final_year"]
[null,"dms_CRY_RYE",{"$f":"IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","v":0},"=IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","For ABC single year RINS"]
[null,"dms_Reset_RYE",{"$f":"IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","v":"2020"},"=IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","If model span > 1 then uses dms_Reset_RYE otherwise it's a multi year ABC and uses dms_Specified_RYE"]
[null,"dms_Specified_RYE",{"$f":"IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","v":0},"=IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","If multi year ABC - uses dms_Specified_FinalYear"]
[null,"dms_Model_Span",{"$f":"INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","v":5},"=INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","A result of 5 is used to signify that it is more than 1 year span"]
[null,"dms_RYE_result",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","v":"2020"},"=IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","Nested IF - feeds into dms_RYE"]
[null,"dms_Reset_Span",{"$f":"IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","v":"2020-21 to 2024-25"},"=IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","Reset span of years as text"]
[null,"dms_SpecifiedYear_Span",{"$f":"IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","v":0},"=IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","Multi year ABC span of years as text"]
[null,"dms_Header_Span",{"$f":"IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_y1&\" - \"&FRCP_final_year,CRY))","v":"2018-19 - 2024-25"},"=IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_Reset_Span,CRY))","NESTED IF - for Sheet Headers"]
[null,"ABC RINS THAT SPAN MULTIPLE YEARS"]
[null,"This is a multi year ABC RIN?","No"]
[null,null,{"$f":"IF(dms_MultiYear_ResponseFlag=\"No\",0,1)","v":0},"dms_MultiYear_Flag","This is set from the answer provided above"]
[null,null,{"$f":"IF(dms_MultiYear_Flag=1,FRY,\"not a Multiple year submission\")","v":"not a Multiple year submission"},"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if response to Q in C73 is \"yes\" and dms_MultiYear_Flag is set to 1"]
[null," Start year for 5.2 in Multi year ABC RINS",{"$f":"IFERROR(IF(dms_MultiYear_Flag=1,FRY,CRY),\"not an ABC\")","v":"not an ABC"},"dms_0502_Inst_Year","=IF(dms_MultiYear_Flag=1,FRY,CRY)",null,"For single year RINS this is CRY - multi year RINS need to start a the end of the span of years (ie. FRY)"]
[null,"WHAT IS THE RYE?"]
[null,"Reg Period Lengths"]
[null,"PRCP length in years",{"$f":"INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_PRCPlength_Num","=INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Single year RIN?"]
[null,"Single Year ABC RIN ?",{"$f":"IF(dms_Model=\"EB\",1,0)","v":0},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Is this a single Year ABC RIN?",{"$f":"IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")","v":"no"},"dms_SingleYearModel","=IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")"]
[null,"Single Year Final Year Result",{"$f":"IF(AND(dms_SingleYearModel=\"yes\",dms_MultiYear_Flag=0),CRY,0)","v":0},"dms_SingleYear_FinalYear_Result","=IFERROR(IF(SUM(dms_SingleYear_Model)<>0,(INDIRECT(dms_SingleYear_FinalYear_Ref)),\"not a single year RIN\"),\"CRY not present\")"]
[null,"Multi year RIN?"]
[]
[null,"Multi Year Reset/Model?",{"$f":"IF(dms_Model_Span>1,\"yes\",\"no\")","v":"yes"}]
[null,"Final year result for Reset/Model",{"$f":"IF(dms_Model_Span>1,dms_Reset_final_year,0)","v":"2024-25"},"dms_MultiYear_FinalYear_Result","dms_CRCP_FinalYear_Result"]
[]
[null,"Multi Year ABC RIN?",{"$f":"IF(dms_MultiYear_Flag=1,\"yes\",\"no\")","v":"no"},"dms_MultiYear_ABC_RIN"]
[null,"Final year result for ABC multi year",{"$f":"IF(dms_MultiYear_Flag=1,C50,0)","v":0}]
[]
[null,"EB RINS"]
[null,"Calendar Year for table 3.6 data",{"$f":"IFERROR(IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY),\"CRY not present\")","v":"CRY not present"},"dms_0306_Year","=IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY)"]
[null,"CA RINS"]
[null,"Find how many rows in tables 6.3 sustained interruptions?",null,null,"dms_060301_MaxRows only returns a valid value when cover sheet is attached to a CA file"]
[null,null,{"$f":"IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")","v":"not a CA"},null,"=IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")"]
[null,"dms_060301_Avg_Duration_Sustained_Int_Values present?",{"$f":"IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")","v":"no"},"dms_060301_checkvalue","=IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")"]
[null,null,{"$f":"IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")","v":"no errors"},null,"=IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")"]
[null,"Table 6.3.1 - last row reference",{"$f":"IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")","v":"not a CA"},"dms_060301_LastRow","=IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")"]
[null,"Table 6.3.1 - max number rows",{"$f":"IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")","v":"not a CA"},"dms_060301_MaxRows","=IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_663","=INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"ARR or RESET RINS"]
[null,"How many rows in tables 6.1 or 6.7?  (leap year?)","insert dms_LeapYear NR if required",null,"'dms_LeapYear is used to determine dms_060701_Max_Rows BUT it is only found on worksheet 6.1 or 6.7 and the date value in the cell is used to determine whether it is a leap year"]
[null,"Is dms_LeapYear named range present?",{"$f":"IFERROR(IF(dms_LeapYear,\"yes\"),\"no\")","v":"no"}]
[null,"Table 6.7.1 - includes a leap year?",{"$f":"\nIFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\n\"dms_LeapYear not present\")","v":"dms_LeapYear not present"},"dms_LeapYear_Result","=IFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\"dms_LeapYear not present\")"]
[null,"MaxRows if Reset and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)","v":1826},"dms_060701_Reset_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)",null,null,"number of days present in Reset RIN table"]
[null,"MaxRows if ARR and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",366,365)","v":365},"dms_060701_ARR_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",366,365)",null,null,"number of days present in ARR RIN table"]
[null,"Table 6.7.1 - Max Rows (leap year/ non leap year)",{"$f":"IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))","v":"not a relevant RIN type"},"dms_060701_MaxRows","=IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))"]
[null,"How many columns in 6.7?   (4 or 5 feeder categories)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",\"This NSP has only 4 feeder categories\",\"This NSP has 5 feeder categories\")","v":"This NSP has only 4 feeder categories"}]
[null,"Table 6.7.1 - Last column (# of feeder categories > 4)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",10,12)","v":10},"dms_060701_MaxCols","=IF(dms_FifthFeeder_flag_NSP=\"NO\",8,10)"]
[null,"Table 6.7.1 - Number of offset rows",{"$f":"IF(dms_Model=\"ARR\",15,9)","v":9},"dms_060701_OffsetRows","=IF(dms_Model=\"ARR\",15,9)"]
[null,"Start date for telephone answering in 6.1 or 6.7?",null,null,"Using 060101 as naming standard not 060701 for start dates"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Text",{"$f":"IF(dms_SingleYearModel=\"yes\",(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(PRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(PRCP_y4,4))))","v":"1-Jul-2013"},"dms_060101_StartDateTxt","=IF(SUM(dms_SingleYear_Model)>1,(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(CRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRCP_y4,4))))"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Date Value",{"$f":"DATEVALUE(dms_060701_StartDateTxt)","v":41456},"dms_060101_StartDateVal","=DATEVALUE(dms_060701_StartDateTxt)"]
[null,"ARRs"]
[null,"How many rows in table 6.8?","insert dms_060801_StartCell NR if required",null,"dms_060801_StartCell is only found on worksheet 6.8 and is used to determine the starting date for the date range"]
[null,"Is dms_060801_StartCell named range present?","yes",null,"=IFERROR(IF((ROW(dms_060801_StartCell)-1)=1,\"yes\",\"yes\"),\"no\")"]
[null,"Table 6.8 - Number of offset rows",12,"dms_0608_OffsetRows","=IFERROR(IF(dms_Model=\"ARR\",(ROW(dms_060801_StartCell)-1),\"not an ARR\"),\"6.8 error\")"]
[null,"Table 6.8 - Last row","0","dms_0608_LastRow","=IFERROR(IF(dms_060801_StartCell<>\"\",IF(dms_Model=\"ARR\",(LOOKUP(2,1/(dms_060801_01_Values<>\"\"),(ROW(dms_060801_01_Values)))),\"not an ARR\"),0),\"0\")"]
[null,"Table 6.8 - MaxRows",{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":"not an ARR"},"dms_060801_MaxRows","=IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")"]
[null,"TNSP RESET RINS"]
[null,"Table 7.9.4 only appears in TNSPs Reset RIN"]
[null,"Table 7.9.4 - first year",{"$f":"LEFT(PRCP_y3,4)","v":"2012"},"dms_070904_Start_Year","=LEFT(PRCP_y3,4)"]
[]
[null,"MISC"]
[null,"Distribution Determination Reference",{"$f":"INDEX(dms_DeterminationRef_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"transmission determination"},"dms_DeterminationRef"]
[null,"Public lighting NSP?",{"$f":"INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Public_Lighting","=INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_LongRural_flag_NSP"]
[null,"Fifth Feeder Category (eg. TasNetworks (D))",{"$f":"INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_FifthFeeder_flag_NSP","=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))"]
[]
[null,"DISCARD FILES"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"SUBSET FILES"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[]
[]
[null,"REGULATORY YEARS FOR MULTI RYE SUBMISSIONS"]
[null,"Multiple RYE flag","NO","dms_Multi_RYE_flag"]
[null,null,"Manually specify RYE","Named ranges to apply"]
[null,null,2013,"dms_RYE_01"]
[null,null,2014,"dms_RYE_02"]
[null,null,2015,"dms_RYE_03"]
[null,null,2016,"dms_RYE_04"]
[null,null,2017,"dms_RYE_05"]
[null,null,2018,"dms_RYE_06"]
[null,null,2019,"dms_RYE_07"]
[null,null,2020,"dms_RYE_08"]
[null,null,2021,"dms_RYE_09"]

{"sheet":"Business & other details","index":3,"n_rows":69,"n_cols":79,"rows_kept":69,"cut":false,"hidden":true,"merged":[[0,7,2,15],[3,21,3,57],[6,21,6,75],[8,16,8,93],[15,21,15,35],[15,37,15,58],[16,21,16,35],[16,37,16,48],[22,21,22,35],[22,37,22,58],[22,60,22,66],[22,68,22,89],[23,21,23,35],[23,37,23,58],[23,60,23,66],[23,68,23,89],[24,21,24,35],[24,37,24,51],[24,60,24,66],[24,68,24,82],[25,21,25,35],[25,37,25,40],[25,49,25,51],[25,60,25,66],[25,68,25,71],[25,80,25,82],[31,21,31,35],[31,37,31,58],[31,60,31,66],[31,68,31,89],[32,21,32,35],[32,37,32,58],[32,60,32,66],[32,68,32,89],[33,21,33,35],[33,37,33,58],[33,60,33,66],[33,68,33,89],[41,25,41,34],[41,37,41,44],[41,46,41,53],[41,55,41,62],[41,64,41,71],[41,73,41,80],[42,37,42,44],[42,46,42,53],[42,55,42,62],[42,64,42,71],[42,73,42,80],[43,37,43,44],[43,46,43,53],[43,55,43,62],[43,64,43,71],[43,73,43,80],[45,25,45,34],[45,37,45,44],[45,46,45,53],[45,55,45,62],[45,64,45,71],[45,73,45,80],[46,37,46,44],[46,46,46,53],[46,55,46,62],[46,64,46,71],[46,73,46,80],[47,37,47,44],[47,46,47,53],[47,55,47,62],[47,64,47,71],[47,73,47,80],[49,25,49,34],[49,37,49,44],[49,46,49,53],[49,55,49,62],[49,64,49,71],[49,73,49,80],[50,37,50,44],[50,46,50,53],[50,55,50,62],[50,64,50,71],[50,73,50,80],[51,37,51,44],[51,46,51,53],[51,55,51,62],[51,64,51,71],[51,73,51,80],[56,25,56,34],[56,37,56,52],[64,25,66,34],[64,37,66,81],[68,25,68,34],[68,37,68,52],[58,25,58,34],[58,37,58,52],[60,25,60,34],[60,37,60,52],[62,25,62,34],[62,37,62,52]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"ROLL FORWARD MODEL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Basslink"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_Header_Span","v":"2018-19 - 2024-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUSINESS & OTHER DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTRUCTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION PARTICULARS INPUT SHEET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Name"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_InputTradingName","v":"Basslink"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACN/ABN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"52 090 996 231"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postal Address"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Level 25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"PO Box R41"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":"580 George Street"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"SYDNEY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"ROYAL EXCHANGE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},null,null,null,null,null,null,null,null,null,"Post code",null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NSW"},null,null,null,null,null,null,null,null,null,"Post code"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter name --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,"-- enter name --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter phone number --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,"-- enter phone number --"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-- enter email address --",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,"-- enter email address --"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY CONTROL PERIODS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forthcoming period",null,null,null,null,null,null,null,null,null,null,null,"2020-21",null,null,null,null,null,null,null,null,{"$f":"FRCP_y2","v":"2021-22"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y3","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y4","v":"2023-24"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y5","v":"2024-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y6","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y7","v":"2026-27"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y8","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y9","v":"2028-29"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y10","v":"2029-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y11","v":"2030-31"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y12","v":"2031-32"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y13","v":"2032-33"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y14","v":"2033-34"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y15","v":"2034-35"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESETS",null,"Current period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y1","v":"2015-16"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y2","v":"2016-17"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y3","v":"2017-18"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y4","v":"2018-19"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y5","v":"2019-20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y6","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y7","v":"2021-22"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y8","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y9","v":"2023-24"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y10","v":"2024-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y11","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y12","v":"2026-27"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y13","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y14","v":"2028-29"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y15","v":"2029-30"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previous period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y1","v":"2010-11"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y2","v":"2011-12"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y3","v":"2012-13"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y4","v":"2013-14"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y5","v":"2014-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y6","v":"2015-16"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y7","v":"2016-17"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y8","v":"2017-18"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y9","v":"2018-19"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y10","v":"2019-20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y11","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y12","v":"2021-22"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y13","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y14","v":"2023-24"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y15","v":"2024-25"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(dms_Model)","v":"Roll Forward Model"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source",null,null,null,null,null,null,null,null,null,null,null,{"$f":"dms_InputSource","v":"Regulatory proposal"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS FILE",null,"Data Quality",null,null,null,null,null,null,null,null,null,null,null,"Consolidated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,"Public"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amended RIN \nAmendment Reason",null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Date",null,null,null,null,null,null,null,null,null,null,null,"dd/mm/yy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter date this file submitted to AER"]

{"sheet":"Intro","index":4,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Transmission Network Service Provider"]
[null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",4.0999999999999996]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","May 2022"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Transmission Model"]
[]
[]
[]
[]
[]
[null,null,"This model is used by the AER to determine the opening regulatory and tax asset bases for a transmission network service provider. It also calculates the weighted average remaining asset lives for regulatory and tax purposes using the asset values as weights."]
[null,null,"The roll forward of the asset base is undertaken in nominal terms."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the RFM and the context for the RFM preparation."]
[null,null,"This information also controls the automatic import of the RFM into the AER's Data Management System (DMS)."]
[]
[null,null,"b. Fill out input cells on the 'RFM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the RFM calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[]
[null,null,"c. The values in the 'PTRM input summary' sheet"]
[null,null,"This sheet summarises the key outputs of the RFM. These include the opening regulatory and tax asset values, and remaining asset lives. They become the inputs to the PTRM. "]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"September 2007",null,"Initial model"]
[]
[null,null,2,"December 2010",null,"Modified calculations to allow for establising a closing RAB based on as commissioned capex"]
[null,null,null,null,null,"Adjusted depreciation calculation formula in the RAB roll forward"]
[null,null,null,null,null,"Added the weighted average approach to roll forward the remaining asset lives at the end of the regulatory control period and summary tables"]
[]
[null,null,3,"October 2015",null,"Added new input sections for as commissioned RAB and end of period adjustments, and removed redundant inputs"]
[null,null,null,null,null,"Built-in option to select actual or forecast depreciation approach for the RAB roll forward"]
[null,null,null,null,null,"Updated inputs to handle different annual WACCs due to time-varying return on debt"]
[null,null,null,null,null,"Modified calculations of weighted average remaining lives for RAB and TAB to track capex year-by-year over multiple periods"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]
[]
[null,null,4,"April 2020",null,"Changes made to accommodate the final tax report findings including immediiate expensing and diminishing value approach to tax depreciation"]
[null,null,null,null,null,"Built-in option to select actual or forecasat depreciation approach for the TAB roll forward"]
[null,null,null,null,null,"Added t-2 ex post review of capex true-up calculations"]
[null,null,null,null,null,"Free-fill 'Inputs working' sheet added to base RFM"]
[null,null,null,null,null,"Attached an additional file to the RFM for the AER approach to year-by-year tracked depreciation"]
[]
[null,null,4.0999999999999996,"May 2022",null,"Fixed default adjustments for capitalised provisions calculation in 'Inputs working' sheet and minor formula error in 'TAB roll forward' and 'Remaining lives' sheets "]

{"sheet":"DMS input","index":5,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,2,21,4],[22,2,22,8],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - DMS Input - TNSP RFM - version 4.1"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Only change blue input cells. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[]
[null,"Entity details"]
[]
[null,"Trading name","Basslink"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"52 090 996 231"}]
[null,"Business short name","Basslink"]
[]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Regulatory proposal"]
[null,"Amended model submission - reason"]

{"sheet":"RFM input","index":6,"n_rows":627,"n_cols":27,"rows_kept":627,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,4,1,5],[274,4,274,6],[328,4,328,6],[166,4,166,6],[220,4,220,6],[5,5,5,7],[4,4,4,8],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7],[16,5,16,7],[17,5,17,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[24,5,24,7],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[30,5,30,7],[31,5,31,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[52,5,52,7],[53,5,53,7],[458,4,458,6],[399,4,399,6],[512,4,512,6],[453,4,453,6],[54,5,54,7],[55,5,55,7],[393,4,393,6],[382,4,382,6],[112,4,112,6],[58,4,58,6]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - RFM Input - TNSP RFM - version 4.1"},null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)-1&\"-\"&IF($Z$7>\"2009-10\",,\"0\")&RIGHT($Z$7,2)-1),$Z$7-1)&\" and Opening Tax Asset Base for \"&$Z$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2005-06 and Opening Tax Asset Base for 2006-07 ($m Nominal)"}]
[null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex (As Incurred)","Forecast Net Capex (As Commissioned)","Forecast Regulatory Depreciation (Partially As Incurred)","Forecast Regulatory Depreciation (As Commissioned)","Difference in Final Year Capex (As Incurred)","Difference in Final Year Capex (As Commissioned)","Return on Difference in Final Year Capex ( As Incurred)","Return on Difference in Final Year Capex (As Commissioned)","Other Final Year Adjustments (As Incurred)","Other Final Year Adjustments (As Commissioned)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1","AC FILTERS",null,null,12.311727194881946,{"$f":"I7","v":12.311727194881946},10,10,0,0,0,0,0,0,0,0,0,0,12.311727194881946,{"$f":"Y7","v":15},15,"2006-07",9]
[null,null,null,null,"Asset Class 2","AC SWITCHYARD",null,null,7.2059812385536501,{"$f":"I8","v":7.2059812385536501},40,40,0,0,0,0,0,0,0,0,0,0,7.2059812385536501,{"$f":"Y8","v":40},40]
[null,null,null,null,"Asset Class 3","AUXILIARY SYSTEMS",null,null,13.550074580567616,13.550074580567616,30,30,0,0,0,0,0,0,0,0,0,0,13.550074580567616,40,40]
[null,null,null,null,"Asset Class 4","CABLE",null,null,583.33480025316885,583.33480025316885,40,40,0,0,0,0,0,0,0,0,0,0,583.33480025316885,40,40]
[null,null,null,null,"Asset Class 5","CONTROL SYSTEM",null,null,4.5200397044146987,4.5200397044146987,20,20,0,0,0,0,0,0,0,0,0,0,4.5200397044146987,15,15]
[null,null,null,null,"Asset Class 6","CONVERTER TRANSFORMER",null,null,182.0674477644715,182.0674477644715,21,21,0,0,0,0,0,0,0,0,0,0,182.0674477644715,25,25]
[null,null,null,null,"Asset Class 7","DC FILTER",null,null,0.26861950243378785,0.26861950243378785,10,10,0,0,0,0,0,0,0,0,0,0,0.26861950243378785,15,15]
[null,null,null,null,"Asset Class 8","DC SWITCHYARD",null,null,1.482286036400122,1.482286036400122,40,40,0,0,0,0,0,0,0,0,0,0,1.482286036400122,40,40]
[null,null,null,null,"Asset Class 9","EASEMENT",null,null,7.7518266057265448,7.7518266057265448,"n/a","n/a",0,0,0,0,0,0,0,0,0,0,7.7518266057265448,"n/a","n/a"]
[null,null,null,null,"Asset Class 10","FREEHOLD LAND",null,null,2.444517267036376,2.444517267036376,"n/a","n/a",0,0,0,0,0,0,0,0,0,0,2.444517267036376,"n/a","n/a"]
[null,null,null,null,"Asset Class 11","MEASURING DEVICES",null,null,7.8950026837110086,7.8950026837110086,10,10,0,0,0,0,0,0,0,0,0,0,7.8950026837110086,15,15]
[null,null,null,null,"Asset Class 12","MOTOR VEHICLES",null,null,3.72621823414774E-2,3.72621823414774E-2,5,5,0,0,0,0,0,0,0,0,0,0,3.72621823414774E-2,8,8]
[null,null,null,null,"Asset Class 13","OTHER",null,null,3.623206429729243,3.623206429729243,5,5,0,0,0,0,0,0,0,0,0,0,3.623206429729243,15,15]
[null,null,null,null,"Asset Class 14","OVERHEAD LINES",null,null,84.087087834508338,84.087087834508338,40,40,0,0,0,0,0,0,0,0,0,0,84.087087834508338,40,40]
[null,null,null,null,"Asset Class 15","SMOOTHING REACTOR",null,null,1.8941118761356832,1.8941118761356832,35,35,0,0,0,0,0,0,0,0,0,0,1.8941118761356832,25,25]
[null,null,null,null,"Asset Class 16","STATION POWER SUPPLY",null,null,9.1362199358756797,9.1362199358756797,13,13,0,0,0,0,0,0,0,0,0,0,9.1362199358756797,40,40]
[null,null,null,null,"Asset Class 17","SWITCHYARD COMPONENTS",null,null,3.8140525505823093,3.8140525505823093,40,40,0,0,0,0,0,0,0,0,0,0,3.8140525505823093,40,40]
[null,null,null,null,"Asset Class 18","VALVE COOLING",null,null,0.64571995777352853,0.64571995777352853,13,13,0,0,0,0,0,0,0,0,0,0,0.64571995777352853,15,15]
[null,null,null,null,"Asset Class 19","VALVE HALL",null,null,32.331915752340329,32.331915752340329,40,40,0,0,0,0,0,0,0,0,0,0,32.331915752340329,30,30]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47","Spare straight-line tax asset class"]
[null,null,null,null,"Asset Class 48","BUILDING INSTALLATION",null,null,18.054967119427893,{"$f":"I54","v":18.054967119427893},{"$f":"L54","v":40},40,0,0,0,0,0,0,0,0,0,0,18.054967119427893,{"$f":"Y54","v":40},40]
[null,null,null,null,"Asset Class 49","IN-HOUSE SOFTWARE",null,null,0,0,5,5,0,0,0,0,0,0,0,0,0,0,0,5,5]
[null,null,null,null,"Asset Class 50","Equity raising costs"]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I7:I56)","v":976.45686647008074},{"$f":"SUM(J7:J56)","v":976.45686647008074},null,null,{"$f":"SUM(M7:M56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:W56)","v":976.45686647008074}]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2005-06"},{"$f":"Z7","v":"2006-07"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2007-08"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2008-09"},"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,0,0,0,0.42215999999999998,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,0,0,6.7272700000000005E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,0.1214055,0,0.137157,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,3.8041999999999999E-2,0.4313632,0,0.13642185999999998,0.50536899999999996,1.531255,4.8500000000000001E-3,1.259091E-2,2.7400000000000001E-2]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,1.8593400000000003E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,0,0,0,0.17987,0.02,0,0,0.96788176999999997,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,0,9.1420000000000001E-2,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,5.5376219999999997E-2,1.4357E-2,1.1440000000000001E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":0},{"$f":"SUM(H61:H110)","v":0.23341712000000001},0.53714019999999996,0.14502827000000001,0.73845185999999996,0.52536899999999997,1.531255,4.8500000000000001E-3,0.98047267999999999,2.7400000000000001E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":4.7233841299999995}]
[null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":0},{"$f":"SUM(H115:H164)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":0}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2005-06)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,{"$f":"(G61-G115)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,{"$f":"(G62-G116)/G$386","v":0},0,0,0,0.37469552432432435,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,{"$f":"(G63-G117)/G$386","v":0},0,0,6.1163772646733129E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,{"$f":"(G64-G118)/G$386","v":0},0.11795729644970414,0,0.12470199003322262,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,{"$f":"(G65-G119)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,{"$f":"(G66-G120)/G$386","v":0},3.6961517159763313E-2,0.40894825311778299,0,0.12108361844324324,0.43582767752100848,1.2789016836215672,3.9858358358358364E-3,1.0094860458984375E-2,2.1342884250474384E-2,0]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,{"$f":"(G67-G121)/G$386","v":0},1.8065303431952666E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,{"$f":"(G68-G122)/G$386","v":0},0,0,0,0.1596467783783784,1.7247899159663869E-2,0,0,0.77600677067382817,0,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,{"$f":"(G69-G123)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,{"$f":"(G70-G124)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,{"$f":"(G71-G125)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,{"$f":"(G72-G126)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,{"$f":"(G73-G127)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,{"$f":"(G74-G128)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,{"$f":"(G75-G129)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,{"$f":"(G76-G130)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,{"$f":"(G77-G131)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,{"$f":"(G78-G132)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,{"$f":"(G79-G133)/G$386","v":0},0,8.666953810623558E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G80-G134)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G81-G135)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G82-G136)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G83-G137)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G84-G138)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G85-G139)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G86-G140)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G87-G141)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G88-G142)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G89-G143)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G90-G144)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G91-G145)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G92-G146)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G93-G147)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G94-G148)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G95-G149)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G96-G150)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G97-G151)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G98-G152)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G99-G153)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G100-G154)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G101-G155)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G102-G156)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G103-G157)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G104-G158)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G105-G159)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G106-G160)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,{"$f":"(G107-G161)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,{"$f":"(G108-G162)/G$386","v":0},5.3803404284023665E-2,1.3610966512702081E-2,1.0401151716500556E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,{"$f":"(G109-G163)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G110-G164)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":0},{"$f":"SUM(H169:H218)","v":0.2267875213254438},0.50922875773672061,0.13185848246954598,0.655425921145946,0.45307557668067233,1.2789016836215672,3.9858358358358364E-3,0.78610163113281251,2.1342884250474384E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":4.0667082941990182}]
[null,null,null,null,"Actual Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"H61","v":0},{"$f":"I61","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"H62","v":0},0,0,0.42215999999999998,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,0,0,6.7272700000000005E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,0.1214055,0,0.137157,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,3.8041999999999999E-2,0.4313632,0,0.13642185999999998,0.50536899999999996,1.531255,4.8500000000000001E-3,1.259091E-2,2.7400000000000001E-2]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,1.8593400000000003E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,0,0,0,0.17987,0.02,0,0,0.96788176999999997,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"H79","v":0},{"$f":"I79","v":9.1420000000000001E-2},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"H108","v":5.5376219999999997E-2},1.4357E-2,1.1440000000000001E-3,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"H109","v":0},{"$f":"I109","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":0},{"$f":"SUM(H223:H272)","v":0.23341712000000001},0.53714019999999996,0.14502827000000001,0.73845185999999996,0.52536899999999997,1.531255,4.8500000000000001E-3,0.98047267999999999,2.7400000000000001E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":4.7233841299999995}]
[null,null,null,null,"Actual Asset Disposal – As De-commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"H115","v":0},{"$f":"I115","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"H116","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"H117","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"H118","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"H119","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"H120","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"H121","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"H122","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"H123","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"H124","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"H125","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"H126","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"H127","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"H128","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"H129","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"H130","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"H131","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"H132","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"H133","v":0},{"$f":"I133","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"H162","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"H163","v":0},{"$f":"I163","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":0},{"$f":"SUM(H277:H326)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G327:Q327)","v":0}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Commissioned ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Commissioned ($m Real 2005-06)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,{"$f":"(G223-G277)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,{"$f":"(G224-G278)/G$386","v":0},0,0,0,0.37469552432432435,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,{"$f":"(G225-G279)/G$386","v":0},0,0,6.1163772646733129E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,{"$f":"(G226-G280)/G$386","v":0},0.11795729644970414,0,0.12470199003322262,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,{"$f":"(G227-G281)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,{"$f":"(G228-G282)/G$386","v":0},3.6961517159763313E-2,0.40894825311778299,0,0.12108361844324324,0.43582767752100848,1.2789016836215672,3.9858358358358364E-3,1.0094860458984375E-2,2.1342884250474384E-2,0]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,{"$f":"(G229-G283)/G$386","v":0},1.8065303431952666E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,{"$f":"(G230-G284)/G$386","v":0},0,0,0,0.1596467783783784,1.7247899159663869E-2,0,0,0.77600677067382817,0,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,{"$f":"(G231-G285)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,{"$f":"(G232-G286)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,{"$f":"(G233-G287)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,{"$f":"(G234-G288)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,{"$f":"(G235-G289)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,{"$f":"(G236-G290)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,{"$f":"(G237-G291)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,{"$f":"(G238-G292)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,{"$f":"(G239-G293)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,{"$f":"(G240-G294)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,{"$f":"(G241-G295)/G$386","v":0},0,8.666953810623558E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G242-G296)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G243-G297)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G244-G298)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G245-G299)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G246-G300)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G247-G301)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G248-G302)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G249-G303)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G250-G304)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G251-G305)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G252-G306)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G253-G307)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G254-G308)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G255-G309)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G256-G310)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G257-G311)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G258-G312)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G259-G313)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G260-G314)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G261-G315)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G262-G316)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G263-G317)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G264-G318)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G265-G319)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G266-G320)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G267-G321)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G268-G322)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,{"$f":"(G269-G323)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,{"$f":"(G270-G324)/G$386","v":0},5.3803404284023665E-2,1.3610966512702081E-2,1.0401151716500556E-3,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,{"$f":"(G271-G325)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G272-G326)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G331:G380)","v":0},{"$f":"SUM(H331:H380)","v":0.2267875213254438},0.50922875773672061,0.13185848246954598,0.655425921145946,0.45307557668067233,1.2789016836215672,3.9858358358358364E-3,0.78610163113281251,2.1342884250474384E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G381:Q381)","v":4.0667082941990182}]
[null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,"Year",{"$f":"IF(LEN(G384)>4,CONCATENATE(LEFT(G384,4)-1&\"-\"&IF(G384>\"2009-10\",,\"0\")&RIGHT(G384,2)-1),G384-1)","v":"2004-05"},{"$f":"G$60","v":"2005-06"},{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,"Actual CPI Inflation Rate",2.3690773067331472E-2,2.923264311814866E-2,2.485207100591702E-2,4.2725173210161671E-2,2.4363233665559259E-2,2.9189189189189113E-2,3.2563025210083918E-2,1.6276703967446737E-2,2.5025025025025016E-2,2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G386/(1+F385)","v":0.97685749086479923},1,{"$f":"G386*(1+G385)","v":1.0292326431181487},{"$f":"H386*(1+H385)","v":1.0548112058465284},1.0998781973203409,1.1266747868453104,1.1595615103532275,1.1973203410475026,1.2168087697929353,{"$f":"N386*(1+N385)","v":1.2472594397076735},1.2838002436053593,1.3008526187576126]
[null,null,null,null,"Forecast Inflation Rate",{"$f":"F385","v":2.3690773067331472E-2},{"$f":"G385","v":2.923264311814866E-2},2.485207100591702E-2,{"$f":"H387","v":2.485207100591702E-2},{"$f":"I387","v":2.485207100591702E-2},2.485207100591702E-2,2.485207100591702E-2,2.485207100591702E-2,2.485207100591702E-2,{"$f":"N387","v":2.485207100591702E-2},2.485207100591702E-2,2.485207100591702E-2]
[null,null,null,null,"Forecast Inflation Cumulative Index",null,1,{"$f":"G388*(1+H387)","v":1.024852071005917},{"$f":"H388*(1+I387)","v":1.0503217674451171},1.0764244385887234,1.1031758151690347,1.1305920188596259,1.1586895719910484,1.1874854075079855,{"$f":"N388*(1+O387)","v":1.2169968791738643},1.2472417720290727,1.2782383131090851]
[]
[null,null,null,null,"Nominal Vanilla WACC",9.8970986985275247E-2,9.6168566971575609E-2,9.7170237718492564E-2,9.7749876598277524E-2,8.9799264338359594E-2,9.837161613283299E-2,9.8810022314406096E-2,9.2286959633132118E-2,9.0129514794409948E-2,9.3277712923783299E-2,8.6813143235206225E-2]
[null,null,null,null,"Real Vanilla WACC",{"$f":"(1+F390)/(1+F387)-1","v":7.3538040879647992E-2},{"$f":"(1+G390)/(1+G387)-1","v":6.5034785187767286E-2},7.0564492923933519E-2,7.1130075895548206E-2,6.3372261392510287E-2,7.1736738605362671E-2,7.2164513690153864E-2,6.5799631512698298E-2,6.3694503465677288E-2,6.6766359608079862E-2,6.0458552002019994E-2,-2.4249422632794282E-2]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",{"$f":"(1+F391)*(1+F385)-1","v":9.8970986985275289E-2},{"$f":"(1+G391)*(1+G385)-1","v":9.6168566971575498E-2},9.7170237718492647E-2,0.11689429391879913,8.9279448270290107E-2,0.1030198650295191,0.10707743377880363,8.3147336603444311E-2,9.0313485033887364E-2,9.8019280299722844E-2,7.4544339220263156E-2,-1.145868472723155E-2]
[]
[null,null,null,null,"Real Straight-line RAB Depreciation Option"]
[null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,"Actual Weighted Average Remaining Life Real SL Depreciation",null,"Actual Year-by-Year Tracking Real SL Depreciation",null,null,null,{"$f":"IF(AND(E396=G397,COUNT(H402:Q451)>0),\"Warning: Depreciation method selected means data entered in table below will not affect calculations\",\"\")","v":""}]
[null,null,null,null,null,null,"Actual Weighted Average Remaining Life Real SL Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E396=G395,\"Forecast\",\"Actual\")","v":"Actual"}]
[]
[null,null,null,null,{"$f":"IF(AND(E396=G397,COUNT(H402:Q451)>0),\"Forecast Depreciation/Actual Year-by-Year Tracking Depreciation\",IF(E396=G397,\"Depreciation method selected means data is not required in table below\",IF(E396=G395,\"Forecast\"&\" Straight-line RAB Depreciation ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\",\"Actual Year-by-Year Tracking\"&\" Straight-line RAB Depreciation ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\")))","v":"Depreciation method selected means data is not required in table below"}]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"}]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"}]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"}]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"}]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"}]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"}]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"}]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"}]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"}]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"}]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"}]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"}]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"}]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"}]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"}]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"}]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"}]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H402:H451)","v":0},{"$f":"SUM(I402:I451)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H452:Q452)","v":0}]
[null,null,null,null,"Actual Tax Depreciation Option"]
[null,null,null,null,null,null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,"Weighted Average Remaining Life Depreciation",null,"Weighted Average Remaining Life Depreciation",null,null,null,{"$f":"IF(AND(E456=G456,COUNT(H461:Q510)>0),\"Warning: Depreciation method selected means data entered in table below will not affect calculations\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(E456=G455,\"Tracked\",\"WARL\")","v":"WARL"}]
[]
[null,null,null,null,"Actual Year-by-Year Tracking Tax Depreciation ($m Nominal)"]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2006-07"},"2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"}]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"}]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"}]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"}]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"}]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"}]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"}]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"}]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"}]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"}]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"}]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"}]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"}]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"}]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"}]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"}]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"}]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H461:H510)","v":0},{"$f":"SUM(I461:I510)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G511:Q511)","v":0}]
[null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)+($AA$7-1)&\"-\"&RIGHT($Z$7,2)+($AA$7-1)),$Z$7+($AA$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2014-15) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,null,null,"RAB (As Incurred)","RAB (As Commissioned)","TAB","Remaining Asset Life of Adjustments to RAB (years)","Remaining Tax Asset Life of Adjustments to TAB (years)"]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"}]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"}]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"}]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"}]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"}]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"}]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"}]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"}]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"}]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"}]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"}]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"}]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"}]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"}]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"}]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"}]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"}]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"}]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G515:G564)","v":0},{"$f":"SUM(H515:H564)","v":0},{"$f":"SUM(I515:I564)","v":0}]
[]
[]
[null,null,null,null,"Ex-post Review Options: Adjustments for Excluded Capex in the Second Last Year (Year t-2) of Previous Regulatory Control Period ($m Nominal)"]
[]
[null,null,null,null,"Is Year t-2 Capex to be Revised?","No","Yes","No"]
[null,null,null,null,"Depreciation Method for RAB Roll Forward in Previous Regulatory Control Period","Forecast Real SL Depreciation","Forecast Real SL Depreciation","Actual Real SL Depreciation"]
[null,null,null,null,"Depreciation Method for TAB Roll Forward in Previous Regulatory Control Period","WARL Depreciation","Year-by-Year Tracking Depreciation","WARL Depreciation"]
[]
[null,null,null,null,"Ex-post Review Inputs: Adjustments for Excluded Capex in the Second Last Year (Year t-2) of Previous Regulatory Control Period ($m Nominal)"]
[null,null,null,null,null,null,{"$f":"IF(AND($F$570=$G$570,ABS(SUM(G$577:G$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND($F$570=$G$570=FALSE,ABS(SUM(G$577:G$626))>0=TRUE),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND($F$570=$G$570,ABS(SUM(H$577:H$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND($F$570=$G$570=FALSE,ABS(SUM(H$577:H$626))>0=TRUE),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$570=$G$570,$F$571=$H$571),ABS(SUM(I$577:I$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$570=$G$570,$F$571=$H$571)=FALSE,ABS(SUM(I$577:I$626))>0=TRUE),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},null,{"$f":"IF(AND(AND($F$570=$G$570,$F$572=$H$572)=TRUE,ABS(SUM(K$577:K$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$570=$G$570,$F$572=$H$572)=FALSE,ABS(SUM(K$577:K$626))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$570=$G$570,$F$572=$G$572)=TRUE,ABS(SUM(L$577:L$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$570=$G$570,$F$572=$G$572)=FALSE,ABS(SUM(L$577:L$626))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""},{"$f":"IF(AND(AND($F$570=$G$570,$F$572=$G$572),ABS(SUM(M$577:M$626))>0=FALSE),\"Warning: inputs ARE required to be entered in this column below\",IF(AND(AND($F$570=$G$570,$F$572=$G$572)=FALSE,ABS(SUM(M$577:M$626))>0),\"Warning: inputs entered in this column below are NOT required\",\"\"))","v":""}]
[null,null,null,null,null,null,{"$f":"\"Year t-2 (\"&IF(LEN($Z$7)>4,\nCONCATENATE(LEFT($Z$7,4)-2&\"-\"&RIGHT($Z$7,2)-2),\n$Z$7-2)&\") Excluded Capex (As Incurred)\"","v":"Year t-2 (2004-5) Excluded Capex (As Incurred)"},{"$f":"\"Year t-2 (\"&IF(LEN($Z$7)>4,\nCONCATENATE(LEFT($Z$7,4)-2&\"-\"&RIGHT($Z$7,2)-2),\n$Z$7-2)&\") Excluded Capex (As Commissioned)\"","v":"Year t-2 (2004-5) Excluded Capex (As Commissioned)"},"Standard Life for Previous Regulatory Period (Year)",null,"Tax Standard Life for Previous Regulatory Period (Year)",{"$f":"\"Previously Determined Year t-1 (\"&IF(LEN($Z$7)>4,\nCONCATENATE(LEFT($Z$7,4)-1&\"-\"&RIGHT($Z$7,2)-1),\n$Z$7-1)&\") Tracked Tax Depreciation\"","v":"Previously Determined Year t-1 (2005-6) Tracked Tax Depreciation"},{"$f":"\"Revised Year t-1 (\"&IF(LEN($Z$7)>4,\nCONCATENATE(LEFT($Z$7,4)-1&\"-\"&RIGHT($Z$7,2)-1),\n$Z$7-1)&\") Tracked Tax Depreciation\"","v":"Revised Year t-1 (2005-6) Tracked Tax Depreciation"},{"$f":"\"Change to Year t-1 (\"&IF(LEN($Z$7)>4,\nCONCATENATE(LEFT($Z$7,4)-1&\"-\"&RIGHT($Z$7,2)-1),\n$Z$7-1)&\") Tax Depreciation\"","v":"Change to Year t-1 (2005-6) Tax Depreciation"}]
[null,null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,null,null,null,null,{"$f":"IF($F$570=$H$570,0,IF($F$572=$G$572,M577-L577,IF(OR(K577=\"n/a\",K577=\"\"),0,H577/K577)))","v":0}]
[null,null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,null,null,null,null,{"$f":"IF($F$570=$H$570,0,IF($F$572=$G$572,M578-L578,IF(OR(K578=\"n/a\",K578=\"\"),0,H578/K578)))","v":0}]
[null,null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G577:G626)","v":0},0,null,null,null,{"$f":"SUM(L577:L626)","v":0},{"$f":"SUM(M577:M626)","v":0}]

{"sheet":"Adjustment for previous period","index":7,"n_rows":1053,"n_cols":17,"rows_kept":1053,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Adjustment For Previous Period - TNSP RFM - version 4.1"}]
[]
[null,"Year",null,null,null,{"$f":"'RFM input'!F384","v":"2004-05"},{"$f":"'RFM input'!G60","v":"2005-06"},{"$f":"'RFM input'!H60","v":"2006-07"},{"$f":"'RFM input'!I60","v":"2007-08"},{"$f":"'RFM input'!J60","v":"2008-09"},{"$f":"'RFM input'!K60","v":"2009-10"},{"$f":"'RFM input'!L60","v":"2010-11"},{"$f":"'RFM input'!M60","v":"2011-12"},{"$f":"'RFM input'!N60","v":"2012-13"},{"$f":"'RFM input'!O60","v":"2013-14"},{"$f":"'RFM input'!P60","v":"2014-15"},{"$f":"'RFM input'!Q60","v":"2015-16"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!F$385","v":2.3690773067331472E-2},{"$f":"'RFM input'!G$385","v":2.923264311814866E-2},{"$f":"'RFM input'!H$385","v":2.485207100591702E-2},{"$f":"'RFM input'!I$385","v":4.2725173210161671E-2},{"$f":"'RFM input'!J$385","v":2.4363233665559259E-2},{"$f":"'RFM input'!K$385","v":2.9189189189189113E-2},{"$f":"'RFM input'!L$385","v":3.2563025210083918E-2},{"$f":"'RFM input'!M$385","v":1.6276703967446737E-2},{"$f":"'RFM input'!N$385","v":2.5025025025025016E-2},{"$f":"'RFM input'!O$385","v":2.9296875E-2},{"$f":"'RFM input'!P$385","v":1.3282732447817747E-2},{"$f":"'RFM input'!Q$385","v":1.3108614232209881E-2}]
[null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!F$386","v":0.97685749086479923},{"$f":"'RFM input'!G$386","v":1},{"$f":"'RFM input'!H$386","v":1.0292326431181487},{"$f":"'RFM input'!I$386","v":1.0548112058465284},{"$f":"'RFM input'!J$386","v":1.0998781973203409},{"$f":"'RFM input'!K$386","v":1.1266747868453104},{"$f":"'RFM input'!L$386","v":1.1595615103532275},{"$f":"'RFM input'!M$386","v":1.1973203410475026},{"$f":"'RFM input'!N$386","v":1.2168087697929353},{"$f":"'RFM input'!O$386","v":1.2472594397076735},{"$f":"'RFM input'!P$386","v":1.2838002436053593},{"$f":"'RFM input'!Q$386","v":1.3008526187576126}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,{"$f":"'RFM input'!F392","v":9.8970986985275289E-2},{"$f":"'RFM input'!G392","v":9.6168566971575498E-2},{"$f":"vanilla1","v":9.7170237718492647E-2},{"$f":"vanilla2","v":0.11689429391879913},{"$f":"vanilla3","v":8.9279448270290107E-2},{"$f":"vanilla4","v":0.1030198650295191},{"$f":"vanilla5","v":0.10707743377880363},{"$f":"vanilla6","v":8.3147336603444311E-2},{"$f":"vanilla7","v":9.0313485033887364E-2},{"$f":"vanilla8","v":9.8019280299722844E-2},{"$f":"vanilla9","v":7.4544339220263156E-2},{"$f":"vanilla10","v":-1.145868472723155E-2}]
[null,"Real Vanilla WACC",null,null,null,{"$f":"'RFM input'!F391","v":7.3538040879647992E-2},{"$f":"'RFM input'!G391","v":6.5034785187767286E-2},{"$f":"'RFM input'!H$391","v":7.0564492923933519E-2},{"$f":"'RFM input'!I$391","v":7.1130075895548206E-2},{"$f":"'RFM input'!J$391","v":6.3372261392510287E-2},{"$f":"'RFM input'!K$391","v":7.1736738605362671E-2},{"$f":"'RFM input'!L$391","v":7.2164513690153864E-2},{"$f":"'RFM input'!M$391","v":6.5799631512698298E-2},{"$f":"'RFM input'!N$391","v":6.3694503465677288E-2},{"$f":"'RFM input'!O$391","v":6.6766359608079862E-2},{"$f":"'RFM input'!P$391","v":6.0458552002019994E-2},{"$f":"'RFM input'!Q$391","v":-2.4249422632794282E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex in Final Year (t-1) - As Incurred"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G14:G63)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!M7","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!M8","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!M9","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!M10","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!M11","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!M12","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!M13","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!M14","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!M15","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!M16","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!M17","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!M18","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!M19","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!M20","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!M21","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!M22","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!M23","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!M24","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!M43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!M44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!M45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G66:G115)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!G169*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!G170*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!G171*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!G172*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!G173*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!G174*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!G175*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!G176*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!G177*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!G178*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!G179*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!G180*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!G181*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!G182*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!G183*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!G184*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!G185*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!G186*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!G187*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G188*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G189*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G190*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G191*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G192*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G193*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G194*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G195*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G196*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G197*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G198*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G199*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G200*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G201*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G202*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G203*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G204*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G205*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G206*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G207*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G208*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G209*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G210*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G211*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G212*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G213*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G214*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!G215*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!G216*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!G217*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G218*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G118:G167)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G66-G14","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"G67-G15","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H170,H172,H174,H176,H178,H180,H182,H184,H186,H188,H190,H192,H194,H196,H198,H200,H202,H204,H206,H208,H210,H212,H214,H216,H218,H220,H222,H224,H226,H228,H230,H232,H234,H236,H238,H240,H242,H244,H246,H248,H250,H252,H254,H256,H258,H260,H262,H264,H266,H268)","v":0},{"$f":"SUM(I170,I172,I174,I176,I178,I180,I182,I184,I186,I188,I190,I192,I194,I196,I198,I200,I202,I204,I206,I208,I210,I212,I214,I216,I218,I220,I222,I224,I226,I228,I230,I232,I234,I236,I238,I240,I242,I244,I246,I248,I250,I252,I254,I256,I258,I260,I262,I264,I266,I268)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"($G118+(SUM($G170:G170)))*H$8","v":0},{"$f":"($G118+(SUM($G170:H170)))*I$8","v":0},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:I170)))*J$8)","v":0},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:J170)))*K$8)","v":0},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:K170)))*L$8)","v":0},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:L170)))*M$8)","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:M170)))*N$8)","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:N170)))*O$8)","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:O170)))*P$8)","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:P170)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H170:I170)='RFM input'!$AA$7,SUM($G170:I170),0)","v":0},{"$f":"IF(COUNT($H170:J170)='RFM input'!$AA$7,SUM($G170:J170),0)","v":0},{"$f":"IF(COUNT($H170:K170)='RFM input'!$AA$7,SUM($G170:K170),0)","v":0},{"$f":"IF(COUNT($H170:L170)='RFM input'!$AA$7,SUM($G170:L170),0)","v":0},{"$f":"IF(COUNT($H170:M170)='RFM input'!$AA$7,SUM($G170:M170),0)","v":0},{"$f":"IF(COUNT($H170:N170)='RFM input'!$AA$7,SUM($G170:N170),0)","v":0},{"$f":"IF(COUNT($H170:O170)='RFM input'!$AA$7,SUM($G170:O170),0)","v":0},{"$f":"IF(COUNT($H170:P170)='RFM input'!$AA$7,SUM($G170:P170),0)","v":0},{"$f":"IF(COUNT($H170:Q170)='RFM input'!$AA$7,SUM($G170:Q170),0)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"($G119+(SUM($G172:G172)))*H$8","v":0},{"$f":"($G119+(SUM($G172:H172)))*I$8","v":0},{"$f":"IF(COUNT($H172:I172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:I172)))*J$8)","v":0},{"$f":"IF(COUNT($H172:J172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:J172)))*K$8)","v":0},{"$f":"IF(COUNT($H172:K172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:K172)))*L$8)","v":0},{"$f":"IF(COUNT($H172:L172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:L172)))*M$8)","v":0},{"$f":"IF(COUNT($H172:M172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:M172)))*N$8)","v":0},{"$f":"IF(COUNT($H172:N172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:N172)))*O$8)","v":0},{"$f":"IF(COUNT($H172:O172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:O172)))*P$8)","v":0},{"$f":"IF(COUNT($H172:P172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:P172)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H172:I172)='RFM input'!$AA$7,SUM($G172:I172),0)","v":0},{"$f":"IF(COUNT($H172:J172)='RFM input'!$AA$7,SUM($G172:J172),0)","v":0},{"$f":"IF(COUNT($H172:K172)='RFM input'!$AA$7,SUM($G172:K172),0)","v":0},{"$f":"IF(COUNT($H172:L172)='RFM input'!$AA$7,SUM($G172:L172),0)","v":0},{"$f":"IF(COUNT($H172:M172)='RFM input'!$AA$7,SUM($G172:M172),0)","v":0},{"$f":"IF(COUNT($H172:N172)='RFM input'!$AA$7,SUM($G172:N172),0)","v":0},{"$f":"IF(COUNT($H172:O172)='RFM input'!$AA$7,SUM($G172:O172),0)","v":0},{"$f":"IF(COUNT($H172:P172)='RFM input'!$AA$7,SUM($G172:P172),0)","v":0},{"$f":"IF(COUNT($H172:Q172)='RFM input'!$AA$7,SUM($G172:Q172),0)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"($G120+(SUM($G174:G174)))*H$8","v":0},{"$f":"($G120+(SUM($G174:H174)))*I$8","v":0},{"$f":"IF(COUNT($H174:I174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:I174)))*J$8)","v":0},{"$f":"IF(COUNT($H174:J174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:J174)))*K$8)","v":0},{"$f":"IF(COUNT($H174:K174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:K174)))*L$8)","v":0},{"$f":"IF(COUNT($H174:L174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:L174)))*M$8)","v":0},{"$f":"IF(COUNT($H174:M174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:M174)))*N$8)","v":0},{"$f":"IF(COUNT($H174:N174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:N174)))*O$8)","v":0},{"$f":"IF(COUNT($H174:O174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:O174)))*P$8)","v":0},{"$f":"IF(COUNT($H174:P174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:P174)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H174:I174)='RFM input'!$AA$7,SUM($G174:I174),0)","v":0},{"$f":"IF(COUNT($H174:J174)='RFM input'!$AA$7,SUM($G174:J174),0)","v":0},{"$f":"IF(COUNT($H174:K174)='RFM input'!$AA$7,SUM($G174:K174),0)","v":0},{"$f":"IF(COUNT($H174:L174)='RFM input'!$AA$7,SUM($G174:L174),0)","v":0},{"$f":"IF(COUNT($H174:M174)='RFM input'!$AA$7,SUM($G174:M174),0)","v":0},{"$f":"IF(COUNT($H174:N174)='RFM input'!$AA$7,SUM($G174:N174),0)","v":0},{"$f":"IF(COUNT($H174:O174)='RFM input'!$AA$7,SUM($G174:O174),0)","v":0},{"$f":"IF(COUNT($H174:P174)='RFM input'!$AA$7,SUM($G174:P174),0)","v":0},{"$f":"IF(COUNT($H174:Q174)='RFM input'!$AA$7,SUM($G174:Q174),0)","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"($G121+(SUM($G176:G176)))*H$8","v":0},{"$f":"($G121+(SUM($G176:H176)))*I$8","v":0},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:I176)))*J$8)","v":0},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:J176)))*K$8)","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:K176)))*L$8)","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:L176)))*M$8)","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:M176)))*N$8)","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:N176)))*O$8)","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:O176)))*P$8)","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:P176)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H176:I176)='RFM input'!$AA$7,SUM($G176:I176),0)","v":0},{"$f":"IF(COUNT($H176:J176)='RFM input'!$AA$7,SUM($G176:J176),0)","v":0},{"$f":"IF(COUNT($H176:K176)='RFM input'!$AA$7,SUM($G176:K176),0)","v":0},{"$f":"IF(COUNT($H176:L176)='RFM input'!$AA$7,SUM($G176:L176),0)","v":0},{"$f":"IF(COUNT($H176:M176)='RFM input'!$AA$7,SUM($G176:M176),0)","v":0},{"$f":"IF(COUNT($H176:N176)='RFM input'!$AA$7,SUM($G176:N176),0)","v":0},{"$f":"IF(COUNT($H176:O176)='RFM input'!$AA$7,SUM($G176:O176),0)","v":0},{"$f":"IF(COUNT($H176:P176)='RFM input'!$AA$7,SUM($G176:P176),0)","v":0},{"$f":"IF(COUNT($H176:Q176)='RFM input'!$AA$7,SUM($G176:Q176),0)","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"($G122+(SUM($G178:G178)))*H$8","v":0},{"$f":"($G122+(SUM($G178:H178)))*I$8","v":0},{"$f":"IF(COUNT($H178:I178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:I178)))*J$8)","v":0},{"$f":"IF(COUNT($H178:J178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:J178)))*K$8)","v":0},{"$f":"IF(COUNT($H178:K178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:K178)))*L$8)","v":0},{"$f":"IF(COUNT($H178:L178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:L178)))*M$8)","v":0},{"$f":"IF(COUNT($H178:M178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:M178)))*N$8)","v":0},{"$f":"IF(COUNT($H178:N178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:N178)))*O$8)","v":0},{"$f":"IF(COUNT($H178:O178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:O178)))*P$8)","v":0},{"$f":"IF(COUNT($H178:P178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:P178)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H178:I178)='RFM input'!$AA$7,SUM($G178:I178),0)","v":0},{"$f":"IF(COUNT($H178:J178)='RFM input'!$AA$7,SUM($G178:J178),0)","v":0},{"$f":"IF(COUNT($H178:K178)='RFM input'!$AA$7,SUM($G178:K178),0)","v":0},{"$f":"IF(COUNT($H178:L178)='RFM input'!$AA$7,SUM($G178:L178),0)","v":0},{"$f":"IF(COUNT($H178:M178)='RFM input'!$AA$7,SUM($G178:M178),0)","v":0},{"$f":"IF(COUNT($H178:N178)='RFM input'!$AA$7,SUM($G178:N178),0)","v":0},{"$f":"IF(COUNT($H178:O178)='RFM input'!$AA$7,SUM($G178:O178),0)","v":0},{"$f":"IF(COUNT($H178:P178)='RFM input'!$AA$7,SUM($G178:P178),0)","v":0},{"$f":"IF(COUNT($H178:Q178)='RFM input'!$AA$7,SUM($G178:Q178),0)","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"($G123+(SUM($G180:G180)))*H$8","v":0},{"$f":"($G123+(SUM($G180:H180)))*I$8","v":0},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:I180)))*J$8)","v":0},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:J180)))*K$8)","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:K180)))*L$8)","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:L180)))*M$8)","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:M180)))*N$8)","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:N180)))*O$8)","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:O180)))*P$8)","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:P180)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H180:I180)='RFM input'!$AA$7,SUM($G180:I180),0)","v":0},{"$f":"IF(COUNT($H180:J180)='RFM input'!$AA$7,SUM($G180:J180),0)","v":0},{"$f":"IF(COUNT($H180:K180)='RFM input'!$AA$7,SUM($G180:K180),0)","v":0},{"$f":"IF(COUNT($H180:L180)='RFM input'!$AA$7,SUM($G180:L180),0)","v":0},{"$f":"IF(COUNT($H180:M180)='RFM input'!$AA$7,SUM($G180:M180),0)","v":0},{"$f":"IF(COUNT($H180:N180)='RFM input'!$AA$7,SUM($G180:N180),0)","v":0},{"$f":"IF(COUNT($H180:O180)='RFM input'!$AA$7,SUM($G180:O180),0)","v":0},{"$f":"IF(COUNT($H180:P180)='RFM input'!$AA$7,SUM($G180:P180),0)","v":0},{"$f":"IF(COUNT($H180:Q180)='RFM input'!$AA$7,SUM($G180:Q180),0)","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"($G124+(SUM($G182:G182)))*H$8","v":0},{"$f":"($G124+(SUM($G182:H182)))*I$8","v":0},{"$f":"IF(COUNT($H182:I182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:I182)))*J$8)","v":0},{"$f":"IF(COUNT($H182:J182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:J182)))*K$8)","v":0},{"$f":"IF(COUNT($H182:K182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:K182)))*L$8)","v":0},{"$f":"IF(COUNT($H182:L182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:L182)))*M$8)","v":0},{"$f":"IF(COUNT($H182:M182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:M182)))*N$8)","v":0},{"$f":"IF(COUNT($H182:N182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:N182)))*O$8)","v":0},{"$f":"IF(COUNT($H182:O182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:O182)))*P$8)","v":0},{"$f":"IF(COUNT($H182:P182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:P182)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H182:I182)='RFM input'!$AA$7,SUM($G182:I182),0)","v":0},{"$f":"IF(COUNT($H182:J182)='RFM input'!$AA$7,SUM($G182:J182),0)","v":0},{"$f":"IF(COUNT($H182:K182)='RFM input'!$AA$7,SUM($G182:K182),0)","v":0},{"$f":"IF(COUNT($H182:L182)='RFM input'!$AA$7,SUM($G182:L182),0)","v":0},{"$f":"IF(COUNT($H182:M182)='RFM input'!$AA$7,SUM($G182:M182),0)","v":0},{"$f":"IF(COUNT($H182:N182)='RFM input'!$AA$7,SUM($G182:N182),0)","v":0},{"$f":"IF(COUNT($H182:O182)='RFM input'!$AA$7,SUM($G182:O182),0)","v":0},{"$f":"IF(COUNT($H182:P182)='RFM input'!$AA$7,SUM($G182:P182),0)","v":0},{"$f":"IF(COUNT($H182:Q182)='RFM input'!$AA$7,SUM($G182:Q182),0)","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"($G125+(SUM($G184:G184)))*H$8","v":0},{"$f":"($G125+(SUM($G184:H184)))*I$8","v":0},{"$f":"IF(COUNT($H184:I184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:I184)))*J$8)","v":0},{"$f":"IF(COUNT($H184:J184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:J184)))*K$8)","v":0},{"$f":"IF(COUNT($H184:K184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:K184)))*L$8)","v":0},{"$f":"IF(COUNT($H184:L184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:L184)))*M$8)","v":0},{"$f":"IF(COUNT($H184:M184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:M184)))*N$8)","v":0},{"$f":"IF(COUNT($H184:N184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:N184)))*O$8)","v":0},{"$f":"IF(COUNT($H184:O184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:O184)))*P$8)","v":0},{"$f":"IF(COUNT($H184:P184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:P184)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H184:I184)='RFM input'!$AA$7,SUM($G184:I184),0)","v":0},{"$f":"IF(COUNT($H184:J184)='RFM input'!$AA$7,SUM($G184:J184),0)","v":0},{"$f":"IF(COUNT($H184:K184)='RFM input'!$AA$7,SUM($G184:K184),0)","v":0},{"$f":"IF(COUNT($H184:L184)='RFM input'!$AA$7,SUM($G184:L184),0)","v":0},{"$f":"IF(COUNT($H184:M184)='RFM input'!$AA$7,SUM($G184:M184),0)","v":0},{"$f":"IF(COUNT($H184:N184)='RFM input'!$AA$7,SUM($G184:N184),0)","v":0},{"$f":"IF(COUNT($H184:O184)='RFM input'!$AA$7,SUM($G184:O184),0)","v":0},{"$f":"IF(COUNT($H184:P184)='RFM input'!$AA$7,SUM($G184:P184),0)","v":0},{"$f":"IF(COUNT($H184:Q184)='RFM input'!$AA$7,SUM($G184:Q184),0)","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"($G126+(SUM($G186:G186)))*H$8","v":0},{"$f":"($G126+(SUM($G186:H186)))*I$8","v":0},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:I186)))*J$8)","v":0},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:J186)))*K$8)","v":0},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:K186)))*L$8)","v":0},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:L186)))*M$8)","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:M186)))*N$8)","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:N186)))*O$8)","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:O186)))*P$8)","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:P186)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H186:I186)='RFM input'!$AA$7,SUM($G186:I186),0)","v":0},{"$f":"IF(COUNT($H186:J186)='RFM input'!$AA$7,SUM($G186:J186),0)","v":0},{"$f":"IF(COUNT($H186:K186)='RFM input'!$AA$7,SUM($G186:K186),0)","v":0},{"$f":"IF(COUNT($H186:L186)='RFM input'!$AA$7,SUM($G186:L186),0)","v":0},{"$f":"IF(COUNT($H186:M186)='RFM input'!$AA$7,SUM($G186:M186),0)","v":0},{"$f":"IF(COUNT($H186:N186)='RFM input'!$AA$7,SUM($G186:N186),0)","v":0},{"$f":"IF(COUNT($H186:O186)='RFM input'!$AA$7,SUM($G186:O186),0)","v":0},{"$f":"IF(COUNT($H186:P186)='RFM input'!$AA$7,SUM($G186:P186),0)","v":0},{"$f":"IF(COUNT($H186:Q186)='RFM input'!$AA$7,SUM($G186:Q186),0)","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"($G127+(SUM($G188:G188)))*H$8","v":0},{"$f":"($G127+(SUM($G188:H188)))*I$8","v":0},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:I188)))*J$8)","v":0},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:J188)))*K$8)","v":0},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:K188)))*L$8)","v":0},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:L188)))*M$8)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:M188)))*N$8)","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:N188)))*O$8)","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:O188)))*P$8)","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:P188)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H188:I188)='RFM input'!$AA$7,SUM($G188:I188),0)","v":0},{"$f":"IF(COUNT($H188:J188)='RFM input'!$AA$7,SUM($G188:J188),0)","v":0},{"$f":"IF(COUNT($H188:K188)='RFM input'!$AA$7,SUM($G188:K188),0)","v":0},{"$f":"IF(COUNT($H188:L188)='RFM input'!$AA$7,SUM($G188:L188),0)","v":0},{"$f":"IF(COUNT($H188:M188)='RFM input'!$AA$7,SUM($G188:M188),0)","v":0},{"$f":"IF(COUNT($H188:N188)='RFM input'!$AA$7,SUM($G188:N188),0)","v":0},{"$f":"IF(COUNT($H188:O188)='RFM input'!$AA$7,SUM($G188:O188),0)","v":0},{"$f":"IF(COUNT($H188:P188)='RFM input'!$AA$7,SUM($G188:P188),0)","v":0},{"$f":"IF(COUNT($H188:Q188)='RFM input'!$AA$7,SUM($G188:Q188),0)","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"($G128+(SUM($G190:G190)))*H$8","v":0},{"$f":"($G128+(SUM($G190:H190)))*I$8","v":0},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:I190)))*J$8)","v":0},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:J190)))*K$8)","v":0},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:K190)))*L$8)","v":0},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:L190)))*M$8)","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:M190)))*N$8)","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:N190)))*O$8)","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:O190)))*P$8)","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:P190)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H190:I190)='RFM input'!$AA$7,SUM($G190:I190),0)","v":0},{"$f":"IF(COUNT($H190:J190)='RFM input'!$AA$7,SUM($G190:J190),0)","v":0},{"$f":"IF(COUNT($H190:K190)='RFM input'!$AA$7,SUM($G190:K190),0)","v":0},{"$f":"IF(COUNT($H190:L190)='RFM input'!$AA$7,SUM($G190:L190),0)","v":0},{"$f":"IF(COUNT($H190:M190)='RFM input'!$AA$7,SUM($G190:M190),0)","v":0},{"$f":"IF(COUNT($H190:N190)='RFM input'!$AA$7,SUM($G190:N190),0)","v":0},{"$f":"IF(COUNT($H190:O190)='RFM input'!$AA$7,SUM($G190:O190),0)","v":0},{"$f":"IF(COUNT($H190:P190)='RFM input'!$AA$7,SUM($G190:P190),0)","v":0},{"$f":"IF(COUNT($H190:Q190)='RFM input'!$AA$7,SUM($G190:Q190),0)","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"($G129+(SUM($G192:G192)))*H$8","v":0},{"$f":"($G129+(SUM($G192:H192)))*I$8","v":0},{"$f":"IF(COUNT($H192:I192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:I192)))*J$8)","v":0},{"$f":"IF(COUNT($H192:J192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:J192)))*K$8)","v":0},{"$f":"IF(COUNT($H192:K192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:K192)))*L$8)","v":0},{"$f":"IF(COUNT($H192:L192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:L192)))*M$8)","v":0},{"$f":"IF(COUNT($H192:M192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:M192)))*N$8)","v":0},{"$f":"IF(COUNT($H192:N192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:N192)))*O$8)","v":0},{"$f":"IF(COUNT($H192:O192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:O192)))*P$8)","v":0},{"$f":"IF(COUNT($H192:P192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:P192)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H192:I192)='RFM input'!$AA$7,SUM($G192:I192),0)","v":0},{"$f":"IF(COUNT($H192:J192)='RFM input'!$AA$7,SUM($G192:J192),0)","v":0},{"$f":"IF(COUNT($H192:K192)='RFM input'!$AA$7,SUM($G192:K192),0)","v":0},{"$f":"IF(COUNT($H192:L192)='RFM input'!$AA$7,SUM($G192:L192),0)","v":0},{"$f":"IF(COUNT($H192:M192)='RFM input'!$AA$7,SUM($G192:M192),0)","v":0},{"$f":"IF(COUNT($H192:N192)='RFM input'!$AA$7,SUM($G192:N192),0)","v":0},{"$f":"IF(COUNT($H192:O192)='RFM input'!$AA$7,SUM($G192:O192),0)","v":0},{"$f":"IF(COUNT($H192:P192)='RFM input'!$AA$7,SUM($G192:P192),0)","v":0},{"$f":"IF(COUNT($H192:Q192)='RFM input'!$AA$7,SUM($G192:Q192),0)","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"($G130+(SUM($G194:G194)))*H$8","v":0},{"$f":"($G130+(SUM($G194:H194)))*I$8","v":0},{"$f":"IF(COUNT($H194:I194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:I194)))*J$8)","v":0},{"$f":"IF(COUNT($H194:J194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:J194)))*K$8)","v":0},{"$f":"IF(COUNT($H194:K194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:K194)))*L$8)","v":0},{"$f":"IF(COUNT($H194:L194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:L194)))*M$8)","v":0},{"$f":"IF(COUNT($H194:M194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:M194)))*N$8)","v":0},{"$f":"IF(COUNT($H194:N194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:N194)))*O$8)","v":0},{"$f":"IF(COUNT($H194:O194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:O194)))*P$8)","v":0},{"$f":"IF(COUNT($H194:P194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:P194)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H194:I194)='RFM input'!$AA$7,SUM($G194:I194),0)","v":0},{"$f":"IF(COUNT($H194:J194)='RFM input'!$AA$7,SUM($G194:J194),0)","v":0},{"$f":"IF(COUNT($H194:K194)='RFM input'!$AA$7,SUM($G194:K194),0)","v":0},{"$f":"IF(COUNT($H194:L194)='RFM input'!$AA$7,SUM($G194:L194),0)","v":0},{"$f":"IF(COUNT($H194:M194)='RFM input'!$AA$7,SUM($G194:M194),0)","v":0},{"$f":"IF(COUNT($H194:N194)='RFM input'!$AA$7,SUM($G194:N194),0)","v":0},{"$f":"IF(COUNT($H194:O194)='RFM input'!$AA$7,SUM($G194:O194),0)","v":0},{"$f":"IF(COUNT($H194:P194)='RFM input'!$AA$7,SUM($G194:P194),0)","v":0},{"$f":"IF(COUNT($H194:Q194)='RFM input'!$AA$7,SUM($G194:Q194),0)","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"($G131+(SUM($G196:G196)))*H$8","v":0},{"$f":"($G131+(SUM($G196:H196)))*I$8","v":0},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:I196)))*J$8)","v":0},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:J196)))*K$8)","v":0},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:K196)))*L$8)","v":0},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:L196)))*M$8)","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:M196)))*N$8)","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:N196)))*O$8)","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:O196)))*P$8)","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:P196)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$AA$7,SUM($G196:I196),0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$AA$7,SUM($G196:J196),0)","v":0},{"$f":"IF(COUNT($H196:K196)='RFM input'!$AA$7,SUM($G196:K196),0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$AA$7,SUM($G196:L196),0)","v":0},{"$f":"IF(COUNT($H196:M196)='RFM input'!$AA$7,SUM($G196:M196),0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$AA$7,SUM($G196:N196),0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$AA$7,SUM($G196:O196),0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$AA$7,SUM($G196:P196),0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$AA$7,SUM($G196:Q196),0)","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"($G132+(SUM($G198:G198)))*H$8","v":0},{"$f":"($G132+(SUM($G198:H198)))*I$8","v":0},{"$f":"IF(COUNT($H198:I198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:I198)))*J$8)","v":0},{"$f":"IF(COUNT($H198:J198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:J198)))*K$8)","v":0},{"$f":"IF(COUNT($H198:K198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:K198)))*L$8)","v":0},{"$f":"IF(COUNT($H198:L198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:L198)))*M$8)","v":0},{"$f":"IF(COUNT($H198:M198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:M198)))*N$8)","v":0},{"$f":"IF(COUNT($H198:N198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:N198)))*O$8)","v":0},{"$f":"IF(COUNT($H198:O198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:O198)))*P$8)","v":0},{"$f":"IF(COUNT($H198:P198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:P198)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H198:I198)='RFM input'!$AA$7,SUM($G198:I198),0)","v":0},{"$f":"IF(COUNT($H198:J198)='RFM input'!$AA$7,SUM($G198:J198),0)","v":0},{"$f":"IF(COUNT($H198:K198)='RFM input'!$AA$7,SUM($G198:K198),0)","v":0},{"$f":"IF(COUNT($H198:L198)='RFM input'!$AA$7,SUM($G198:L198),0)","v":0},{"$f":"IF(COUNT($H198:M198)='RFM input'!$AA$7,SUM($G198:M198),0)","v":0},{"$f":"IF(COUNT($H198:N198)='RFM input'!$AA$7,SUM($G198:N198),0)","v":0},{"$f":"IF(COUNT($H198:O198)='RFM input'!$AA$7,SUM($G198:O198),0)","v":0},{"$f":"IF(COUNT($H198:P198)='RFM input'!$AA$7,SUM($G198:P198),0)","v":0},{"$f":"IF(COUNT($H198:Q198)='RFM input'!$AA$7,SUM($G198:Q198),0)","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"($G133+(SUM($G200:G200)))*H$8","v":0},{"$f":"($G133+(SUM($G200:H200)))*I$8","v":0},{"$f":"IF(COUNT($H200:I200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:I200)))*J$8)","v":0},{"$f":"IF(COUNT($H200:J200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:J200)))*K$8)","v":0},{"$f":"IF(COUNT($H200:K200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:K200)))*L$8)","v":0},{"$f":"IF(COUNT($H200:L200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:L200)))*M$8)","v":0},{"$f":"IF(COUNT($H200:M200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:M200)))*N$8)","v":0},{"$f":"IF(COUNT($H200:N200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:N200)))*O$8)","v":0},{"$f":"IF(COUNT($H200:O200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:O200)))*P$8)","v":0},{"$f":"IF(COUNT($H200:P200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:P200)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H200:I200)='RFM input'!$AA$7,SUM($G200:I200),0)","v":0},{"$f":"IF(COUNT($H200:J200)='RFM input'!$AA$7,SUM($G200:J200),0)","v":0},{"$f":"IF(COUNT($H200:K200)='RFM input'!$AA$7,SUM($G200:K200),0)","v":0},{"$f":"IF(COUNT($H200:L200)='RFM input'!$AA$7,SUM($G200:L200),0)","v":0},{"$f":"IF(COUNT($H200:M200)='RFM input'!$AA$7,SUM($G200:M200),0)","v":0},{"$f":"IF(COUNT($H200:N200)='RFM input'!$AA$7,SUM($G200:N200),0)","v":0},{"$f":"IF(COUNT($H200:O200)='RFM input'!$AA$7,SUM($G200:O200),0)","v":0},{"$f":"IF(COUNT($H200:P200)='RFM input'!$AA$7,SUM($G200:P200),0)","v":0},{"$f":"IF(COUNT($H200:Q200)='RFM input'!$AA$7,SUM($G200:Q200),0)","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"($G134+(SUM($G202:G202)))*H$8","v":0},{"$f":"($G134+(SUM($G202:H202)))*I$8","v":0},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:I202)))*J$8)","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:J202)))*K$8)","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:K202)))*L$8)","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:L202)))*M$8)","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:M202)))*N$8)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:N202)))*O$8)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:O202)))*P$8)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:P202)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H202:I202)='RFM input'!$AA$7,SUM($G202:I202),0)","v":0},{"$f":"IF(COUNT($H202:J202)='RFM input'!$AA$7,SUM($G202:J202),0)","v":0},{"$f":"IF(COUNT($H202:K202)='RFM input'!$AA$7,SUM($G202:K202),0)","v":0},{"$f":"IF(COUNT($H202:L202)='RFM input'!$AA$7,SUM($G202:L202),0)","v":0},{"$f":"IF(COUNT($H202:M202)='RFM input'!$AA$7,SUM($G202:M202),0)","v":0},{"$f":"IF(COUNT($H202:N202)='RFM input'!$AA$7,SUM($G202:N202),0)","v":0},{"$f":"IF(COUNT($H202:O202)='RFM input'!$AA$7,SUM($G202:O202),0)","v":0},{"$f":"IF(COUNT($H202:P202)='RFM input'!$AA$7,SUM($G202:P202),0)","v":0},{"$f":"IF(COUNT($H202:Q202)='RFM input'!$AA$7,SUM($G202:Q202),0)","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"($G135+(SUM($G204:G204)))*H$8","v":0},{"$f":"($G135+(SUM($G204:H204)))*I$8","v":0},{"$f":"IF(COUNT($H204:I204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:I204)))*J$8)","v":0},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:J204)))*K$8)","v":0},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:K204)))*L$8)","v":0},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:L204)))*M$8)","v":0},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:M204)))*N$8)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:N204)))*O$8)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:O204)))*P$8)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:P204)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H204:I204)='RFM input'!$AA$7,SUM($G204:I204),0)","v":0},{"$f":"IF(COUNT($H204:J204)='RFM input'!$AA$7,SUM($G204:J204),0)","v":0},{"$f":"IF(COUNT($H204:K204)='RFM input'!$AA$7,SUM($G204:K204),0)","v":0},{"$f":"IF(COUNT($H204:L204)='RFM input'!$AA$7,SUM($G204:L204),0)","v":0},{"$f":"IF(COUNT($H204:M204)='RFM input'!$AA$7,SUM($G204:M204),0)","v":0},{"$f":"IF(COUNT($H204:N204)='RFM input'!$AA$7,SUM($G204:N204),0)","v":0},{"$f":"IF(COUNT($H204:O204)='RFM input'!$AA$7,SUM($G204:O204),0)","v":0},{"$f":"IF(COUNT($H204:P204)='RFM input'!$AA$7,SUM($G204:P204),0)","v":0},{"$f":"IF(COUNT($H204:Q204)='RFM input'!$AA$7,SUM($G204:Q204),0)","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"($G136+(SUM($G206:G206)))*H$8","v":0},{"$f":"($G136+(SUM($G206:H206)))*I$8","v":0},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:I206)))*J$8)","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:J206)))*K$8)","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:K206)))*L$8)","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:L206)))*M$8)","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:M206)))*N$8)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:N206)))*O$8)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:O206)))*P$8)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:P206)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H206:I206)='RFM input'!$AA$7,SUM($G206:I206),0)","v":0},{"$f":"IF(COUNT($H206:J206)='RFM input'!$AA$7,SUM($G206:J206),0)","v":0},{"$f":"IF(COUNT($H206:K206)='RFM input'!$AA$7,SUM($G206:K206),0)","v":0},{"$f":"IF(COUNT($H206:L206)='RFM input'!$AA$7,SUM($G206:L206),0)","v":0},{"$f":"IF(COUNT($H206:M206)='RFM input'!$AA$7,SUM($G206:M206),0)","v":0},{"$f":"IF(COUNT($H206:N206)='RFM input'!$AA$7,SUM($G206:N206),0)","v":0},{"$f":"IF(COUNT($H206:O206)='RFM input'!$AA$7,SUM($G206:O206),0)","v":0},{"$f":"IF(COUNT($H206:P206)='RFM input'!$AA$7,SUM($G206:P206),0)","v":0},{"$f":"IF(COUNT($H206:Q206)='RFM input'!$AA$7,SUM($G206:Q206),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G208:G208)))*H$8","v":0},{"$f":"($G137+(SUM($G208:H208)))*I$8","v":0},{"$f":"IF(COUNT($H208:I208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:I208)))*J$8)","v":0},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:J208)))*K$8)","v":0},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:K208)))*L$8)","v":0},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:L208)))*M$8)","v":0},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:M208)))*N$8)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:N208)))*O$8)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:O208)))*P$8)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:P208)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H208:I208)='RFM input'!$AA$7,SUM($G208:I208),0)","v":0},{"$f":"IF(COUNT($H208:J208)='RFM input'!$AA$7,SUM($G208:J208),0)","v":0},{"$f":"IF(COUNT($H208:K208)='RFM input'!$AA$7,SUM($G208:K208),0)","v":0},{"$f":"IF(COUNT($H208:L208)='RFM input'!$AA$7,SUM($G208:L208),0)","v":0},{"$f":"IF(COUNT($H208:M208)='RFM input'!$AA$7,SUM($G208:M208),0)","v":0},{"$f":"IF(COUNT($H208:N208)='RFM input'!$AA$7,SUM($G208:N208),0)","v":0},{"$f":"IF(COUNT($H208:O208)='RFM input'!$AA$7,SUM($G208:O208),0)","v":0},{"$f":"IF(COUNT($H208:P208)='RFM input'!$AA$7,SUM($G208:P208),0)","v":0},{"$f":"IF(COUNT($H208:Q208)='RFM input'!$AA$7,SUM($G208:Q208),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G210:G210)))*H$8","v":0},{"$f":"($G138+(SUM($G210:H210)))*I$8","v":0},{"$f":"IF(COUNT($H210:I210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:I210)))*J$8)","v":0},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:J210)))*K$8)","v":0},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:K210)))*L$8)","v":0},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:L210)))*M$8)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:M210)))*N$8)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:N210)))*O$8)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:O210)))*P$8)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:P210)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H210:I210)='RFM input'!$AA$7,SUM($G210:I210),0)","v":0},{"$f":"IF(COUNT($H210:J210)='RFM input'!$AA$7,SUM($G210:J210),0)","v":0},{"$f":"IF(COUNT($H210:K210)='RFM input'!$AA$7,SUM($G210:K210),0)","v":0},{"$f":"IF(COUNT($H210:L210)='RFM input'!$AA$7,SUM($G210:L210),0)","v":0},{"$f":"IF(COUNT($H210:M210)='RFM input'!$AA$7,SUM($G210:M210),0)","v":0},{"$f":"IF(COUNT($H210:N210)='RFM input'!$AA$7,SUM($G210:N210),0)","v":0},{"$f":"IF(COUNT($H210:O210)='RFM input'!$AA$7,SUM($G210:O210),0)","v":0},{"$f":"IF(COUNT($H210:P210)='RFM input'!$AA$7,SUM($G210:P210),0)","v":0},{"$f":"IF(COUNT($H210:Q210)='RFM input'!$AA$7,SUM($G210:Q210),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G212:G212)))*H$8","v":0},{"$f":"($G139+(SUM($G212:H212)))*I$8","v":0},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:I212)))*J$8)","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:J212)))*K$8)","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:K212)))*L$8)","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:L212)))*M$8)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:M212)))*N$8)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:N212)))*O$8)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:O212)))*P$8)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:P212)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H212:I212)='RFM input'!$AA$7,SUM($G212:I212),0)","v":0},{"$f":"IF(COUNT($H212:J212)='RFM input'!$AA$7,SUM($G212:J212),0)","v":0},{"$f":"IF(COUNT($H212:K212)='RFM input'!$AA$7,SUM($G212:K212),0)","v":0},{"$f":"IF(COUNT($H212:L212)='RFM input'!$AA$7,SUM($G212:L212),0)","v":0},{"$f":"IF(COUNT($H212:M212)='RFM input'!$AA$7,SUM($G212:M212),0)","v":0},{"$f":"IF(COUNT($H212:N212)='RFM input'!$AA$7,SUM($G212:N212),0)","v":0},{"$f":"IF(COUNT($H212:O212)='RFM input'!$AA$7,SUM($G212:O212),0)","v":0},{"$f":"IF(COUNT($H212:P212)='RFM input'!$AA$7,SUM($G212:P212),0)","v":0},{"$f":"IF(COUNT($H212:Q212)='RFM input'!$AA$7,SUM($G212:Q212),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G214:G214)))*H$8","v":0},{"$f":"($G140+(SUM($G214:H214)))*I$8","v":0},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:I214)))*J$8)","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:J214)))*K$8)","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:K214)))*L$8)","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:L214)))*M$8)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:M214)))*N$8)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:N214)))*O$8)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:O214)))*P$8)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:P214)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H214:I214)='RFM input'!$AA$7,SUM($G214:I214),0)","v":0},{"$f":"IF(COUNT($H214:J214)='RFM input'!$AA$7,SUM($G214:J214),0)","v":0},{"$f":"IF(COUNT($H214:K214)='RFM input'!$AA$7,SUM($G214:K214),0)","v":0},{"$f":"IF(COUNT($H214:L214)='RFM input'!$AA$7,SUM($G214:L214),0)","v":0},{"$f":"IF(COUNT($H214:M214)='RFM input'!$AA$7,SUM($G214:M214),0)","v":0},{"$f":"IF(COUNT($H214:N214)='RFM input'!$AA$7,SUM($G214:N214),0)","v":0},{"$f":"IF(COUNT($H214:O214)='RFM input'!$AA$7,SUM($G214:O214),0)","v":0},{"$f":"IF(COUNT($H214:P214)='RFM input'!$AA$7,SUM($G214:P214),0)","v":0},{"$f":"IF(COUNT($H214:Q214)='RFM input'!$AA$7,SUM($G214:Q214),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G216:G216)))*H$8","v":0},{"$f":"($G141+(SUM($G216:H216)))*I$8","v":0},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:I216)))*J$8)","v":0},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:J216)))*K$8)","v":0},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:K216)))*L$8)","v":0},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:L216)))*M$8)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:M216)))*N$8)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:N216)))*O$8)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:O216)))*P$8)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:P216)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H216:I216)='RFM input'!$AA$7,SUM($G216:I216),0)","v":0},{"$f":"IF(COUNT($H216:J216)='RFM input'!$AA$7,SUM($G216:J216),0)","v":0},{"$f":"IF(COUNT($H216:K216)='RFM input'!$AA$7,SUM($G216:K216),0)","v":0},{"$f":"IF(COUNT($H216:L216)='RFM input'!$AA$7,SUM($G216:L216),0)","v":0},{"$f":"IF(COUNT($H216:M216)='RFM input'!$AA$7,SUM($G216:M216),0)","v":0},{"$f":"IF(COUNT($H216:N216)='RFM input'!$AA$7,SUM($G216:N216),0)","v":0},{"$f":"IF(COUNT($H216:O216)='RFM input'!$AA$7,SUM($G216:O216),0)","v":0},{"$f":"IF(COUNT($H216:P216)='RFM input'!$AA$7,SUM($G216:P216),0)","v":0},{"$f":"IF(COUNT($H216:Q216)='RFM input'!$AA$7,SUM($G216:Q216),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G218:G218)))*H$8","v":0},{"$f":"($G142+(SUM($G218:H218)))*I$8","v":0},{"$f":"IF(COUNT($H218:I218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:I218)))*J$8)","v":0},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:J218)))*K$8)","v":0},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:K218)))*L$8)","v":0},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:L218)))*M$8)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:M218)))*N$8)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:N218)))*O$8)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:O218)))*P$8)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:P218)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H218:I218)='RFM input'!$AA$7,SUM($G218:I218),0)","v":0},{"$f":"IF(COUNT($H218:J218)='RFM input'!$AA$7,SUM($G218:J218),0)","v":0},{"$f":"IF(COUNT($H218:K218)='RFM input'!$AA$7,SUM($G218:K218),0)","v":0},{"$f":"IF(COUNT($H218:L218)='RFM input'!$AA$7,SUM($G218:L218),0)","v":0},{"$f":"IF(COUNT($H218:M218)='RFM input'!$AA$7,SUM($G218:M218),0)","v":0},{"$f":"IF(COUNT($H218:N218)='RFM input'!$AA$7,SUM($G218:N218),0)","v":0},{"$f":"IF(COUNT($H218:O218)='RFM input'!$AA$7,SUM($G218:O218),0)","v":0},{"$f":"IF(COUNT($H218:P218)='RFM input'!$AA$7,SUM($G218:P218),0)","v":0},{"$f":"IF(COUNT($H218:Q218)='RFM input'!$AA$7,SUM($G218:Q218),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G220:G220)))*H$8","v":0},{"$f":"($G143+(SUM($G220:H220)))*I$8","v":0},{"$f":"IF(COUNT($H220:I220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:I220)))*J$8)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:J220)))*K$8)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:K220)))*L$8)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:L220)))*M$8)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:M220)))*N$8)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:N220)))*O$8)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:O220)))*P$8)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:P220)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H220:I220)='RFM input'!$AA$7,SUM($G220:I220),0)","v":0},{"$f":"IF(COUNT($H220:J220)='RFM input'!$AA$7,SUM($G220:J220),0)","v":0},{"$f":"IF(COUNT($H220:K220)='RFM input'!$AA$7,SUM($G220:K220),0)","v":0},{"$f":"IF(COUNT($H220:L220)='RFM input'!$AA$7,SUM($G220:L220),0)","v":0},{"$f":"IF(COUNT($H220:M220)='RFM input'!$AA$7,SUM($G220:M220),0)","v":0},{"$f":"IF(COUNT($H220:N220)='RFM input'!$AA$7,SUM($G220:N220),0)","v":0},{"$f":"IF(COUNT($H220:O220)='RFM input'!$AA$7,SUM($G220:O220),0)","v":0},{"$f":"IF(COUNT($H220:P220)='RFM input'!$AA$7,SUM($G220:P220),0)","v":0},{"$f":"IF(COUNT($H220:Q220)='RFM input'!$AA$7,SUM($G220:Q220),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G222:G222)))*H$8","v":0},{"$f":"($G144+(SUM($G222:H222)))*I$8","v":0},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:I222)))*J$8)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:J222)))*K$8)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:K222)))*L$8)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:L222)))*M$8)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:M222)))*N$8)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:N222)))*O$8)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:O222)))*P$8)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:P222)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H222:I222)='RFM input'!$AA$7,SUM($G222:I222),0)","v":0},{"$f":"IF(COUNT($H222:J222)='RFM input'!$AA$7,SUM($G222:J222),0)","v":0},{"$f":"IF(COUNT($H222:K222)='RFM input'!$AA$7,SUM($G222:K222),0)","v":0},{"$f":"IF(COUNT($H222:L222)='RFM input'!$AA$7,SUM($G222:L222),0)","v":0},{"$f":"IF(COUNT($H222:M222)='RFM input'!$AA$7,SUM($G222:M222),0)","v":0},{"$f":"IF(COUNT($H222:N222)='RFM input'!$AA$7,SUM($G222:N222),0)","v":0},{"$f":"IF(COUNT($H222:O222)='RFM input'!$AA$7,SUM($G222:O222),0)","v":0},{"$f":"IF(COUNT($H222:P222)='RFM input'!$AA$7,SUM($G222:P222),0)","v":0},{"$f":"IF(COUNT($H222:Q222)='RFM input'!$AA$7,SUM($G222:Q222),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G224:G224)))*H$8","v":0},{"$f":"($G145+(SUM($G224:H224)))*I$8","v":0},{"$f":"IF(COUNT($H224:I224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:I224)))*J$8)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:J224)))*K$8)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:K224)))*L$8)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:L224)))*M$8)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:M224)))*N$8)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:N224)))*O$8)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:O224)))*P$8)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:P224)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H224:I224)='RFM input'!$AA$7,SUM($G224:I224),0)","v":0},{"$f":"IF(COUNT($H224:J224)='RFM input'!$AA$7,SUM($G224:J224),0)","v":0},{"$f":"IF(COUNT($H224:K224)='RFM input'!$AA$7,SUM($G224:K224),0)","v":0},{"$f":"IF(COUNT($H224:L224)='RFM input'!$AA$7,SUM($G224:L224),0)","v":0},{"$f":"IF(COUNT($H224:M224)='RFM input'!$AA$7,SUM($G224:M224),0)","v":0},{"$f":"IF(COUNT($H224:N224)='RFM input'!$AA$7,SUM($G224:N224),0)","v":0},{"$f":"IF(COUNT($H224:O224)='RFM input'!$AA$7,SUM($G224:O224),0)","v":0},{"$f":"IF(COUNT($H224:P224)='RFM input'!$AA$7,SUM($G224:P224),0)","v":0},{"$f":"IF(COUNT($H224:Q224)='RFM input'!$AA$7,SUM($G224:Q224),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G226:G226)))*H$8","v":0},{"$f":"($G146+(SUM($G226:H226)))*I$8","v":0},{"$f":"IF(COUNT($H226:I226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:I226)))*J$8)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:J226)))*K$8)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:K226)))*L$8)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:L226)))*M$8)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:M226)))*N$8)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:N226)))*O$8)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:O226)))*P$8)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:P226)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H226:I226)='RFM input'!$AA$7,SUM($G226:I226),0)","v":0},{"$f":"IF(COUNT($H226:J226)='RFM input'!$AA$7,SUM($G226:J226),0)","v":0},{"$f":"IF(COUNT($H226:K226)='RFM input'!$AA$7,SUM($G226:K226),0)","v":0},{"$f":"IF(COUNT($H226:L226)='RFM input'!$AA$7,SUM($G226:L226),0)","v":0},{"$f":"IF(COUNT($H226:M226)='RFM input'!$AA$7,SUM($G226:M226),0)","v":0},{"$f":"IF(COUNT($H226:N226)='RFM input'!$AA$7,SUM($G226:N226),0)","v":0},{"$f":"IF(COUNT($H226:O226)='RFM input'!$AA$7,SUM($G226:O226),0)","v":0},{"$f":"IF(COUNT($H226:P226)='RFM input'!$AA$7,SUM($G226:P226),0)","v":0},{"$f":"IF(COUNT($H226:Q226)='RFM input'!$AA$7,SUM($G226:Q226),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G228:G228)))*H$8","v":0},{"$f":"($G147+(SUM($G228:H228)))*I$8","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:I228)))*J$8)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:J228)))*K$8)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:K228)))*L$8)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:L228)))*M$8)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:M228)))*N$8)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:N228)))*O$8)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:O228)))*P$8)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:P228)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H228:I228)='RFM input'!$AA$7,SUM($G228:I228),0)","v":0},{"$f":"IF(COUNT($H228:J228)='RFM input'!$AA$7,SUM($G228:J228),0)","v":0},{"$f":"IF(COUNT($H228:K228)='RFM input'!$AA$7,SUM($G228:K228),0)","v":0},{"$f":"IF(COUNT($H228:L228)='RFM input'!$AA$7,SUM($G228:L228),0)","v":0},{"$f":"IF(COUNT($H228:M228)='RFM input'!$AA$7,SUM($G228:M228),0)","v":0},{"$f":"IF(COUNT($H228:N228)='RFM input'!$AA$7,SUM($G228:N228),0)","v":0},{"$f":"IF(COUNT($H228:O228)='RFM input'!$AA$7,SUM($G228:O228),0)","v":0},{"$f":"IF(COUNT($H228:P228)='RFM input'!$AA$7,SUM($G228:P228),0)","v":0},{"$f":"IF(COUNT($H228:Q228)='RFM input'!$AA$7,SUM($G228:Q228),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G230:G230)))*H$8","v":0},{"$f":"($G148+(SUM($G230:H230)))*I$8","v":0},{"$f":"IF(COUNT($H230:I230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:I230)))*J$8)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:J230)))*K$8)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:K230)))*L$8)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:L230)))*M$8)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:M230)))*N$8)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:N230)))*O$8)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:O230)))*P$8)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:P230)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H230:I230)='RFM input'!$AA$7,SUM($G230:I230),0)","v":0},{"$f":"IF(COUNT($H230:J230)='RFM input'!$AA$7,SUM($G230:J230),0)","v":0},{"$f":"IF(COUNT($H230:K230)='RFM input'!$AA$7,SUM($G230:K230),0)","v":0},{"$f":"IF(COUNT($H230:L230)='RFM input'!$AA$7,SUM($G230:L230),0)","v":0},{"$f":"IF(COUNT($H230:M230)='RFM input'!$AA$7,SUM($G230:M230),0)","v":0},{"$f":"IF(COUNT($H230:N230)='RFM input'!$AA$7,SUM($G230:N230),0)","v":0},{"$f":"IF(COUNT($H230:O230)='RFM input'!$AA$7,SUM($G230:O230),0)","v":0},{"$f":"IF(COUNT($H230:P230)='RFM input'!$AA$7,SUM($G230:P230),0)","v":0},{"$f":"IF(COUNT($H230:Q230)='RFM input'!$AA$7,SUM($G230:Q230),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G232:G232)))*H$8","v":0},{"$f":"($G149+(SUM($G232:H232)))*I$8","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:I232)))*J$8)","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:J232)))*K$8)","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:K232)))*L$8)","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:L232)))*M$8)","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:M232)))*N$8)","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:N232)))*O$8)","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:O232)))*P$8)","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:P232)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H232:I232)='RFM input'!$AA$7,SUM($G232:I232),0)","v":0},{"$f":"IF(COUNT($H232:J232)='RFM input'!$AA$7,SUM($G232:J232),0)","v":0},{"$f":"IF(COUNT($H232:K232)='RFM input'!$AA$7,SUM($G232:K232),0)","v":0},{"$f":"IF(COUNT($H232:L232)='RFM input'!$AA$7,SUM($G232:L232),0)","v":0},{"$f":"IF(COUNT($H232:M232)='RFM input'!$AA$7,SUM($G232:M232),0)","v":0},{"$f":"IF(COUNT($H232:N232)='RFM input'!$AA$7,SUM($G232:N232),0)","v":0},{"$f":"IF(COUNT($H232:O232)='RFM input'!$AA$7,SUM($G232:O232),0)","v":0},{"$f":"IF(COUNT($H232:P232)='RFM input'!$AA$7,SUM($G232:P232),0)","v":0},{"$f":"IF(COUNT($H232:Q232)='RFM input'!$AA$7,SUM($G232:Q232),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G234:G234)))*H$8","v":0},{"$f":"($G150+(SUM($G234:H234)))*I$8","v":0},{"$f":"IF(COUNT($H234:I234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:I234)))*J$8)","v":0},{"$f":"IF(COUNT($H234:J234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:J234)))*K$8)","v":0},{"$f":"IF(COUNT($H234:K234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:K234)))*L$8)","v":0},{"$f":"IF(COUNT($H234:L234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:L234)))*M$8)","v":0},{"$f":"IF(COUNT($H234:M234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:M234)))*N$8)","v":0},{"$f":"IF(COUNT($H234:N234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:N234)))*O$8)","v":0},{"$f":"IF(COUNT($H234:O234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:O234)))*P$8)","v":0},{"$f":"IF(COUNT($H234:P234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:P234)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H234:I234)='RFM input'!$AA$7,SUM($G234:I234),0)","v":0},{"$f":"IF(COUNT($H234:J234)='RFM input'!$AA$7,SUM($G234:J234),0)","v":0},{"$f":"IF(COUNT($H234:K234)='RFM input'!$AA$7,SUM($G234:K234),0)","v":0},{"$f":"IF(COUNT($H234:L234)='RFM input'!$AA$7,SUM($G234:L234),0)","v":0},{"$f":"IF(COUNT($H234:M234)='RFM input'!$AA$7,SUM($G234:M234),0)","v":0},{"$f":"IF(COUNT($H234:N234)='RFM input'!$AA$7,SUM($G234:N234),0)","v":0},{"$f":"IF(COUNT($H234:O234)='RFM input'!$AA$7,SUM($G234:O234),0)","v":0},{"$f":"IF(COUNT($H234:P234)='RFM input'!$AA$7,SUM($G234:P234),0)","v":0},{"$f":"IF(COUNT($H234:Q234)='RFM input'!$AA$7,SUM($G234:Q234),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G236:G236)))*H$8","v":0},{"$f":"($G151+(SUM($G236:H236)))*I$8","v":0},{"$f":"IF(COUNT($H236:I236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:I236)))*J$8)","v":0},{"$f":"IF(COUNT($H236:J236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:J236)))*K$8)","v":0},{"$f":"IF(COUNT($H236:K236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:K236)))*L$8)","v":0},{"$f":"IF(COUNT($H236:L236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:L236)))*M$8)","v":0},{"$f":"IF(COUNT($H236:M236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:M236)))*N$8)","v":0},{"$f":"IF(COUNT($H236:N236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:N236)))*O$8)","v":0},{"$f":"IF(COUNT($H236:O236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:O236)))*P$8)","v":0},{"$f":"IF(COUNT($H236:P236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:P236)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H236:I236)='RFM input'!$AA$7,SUM($G236:I236),0)","v":0},{"$f":"IF(COUNT($H236:J236)='RFM input'!$AA$7,SUM($G236:J236),0)","v":0},{"$f":"IF(COUNT($H236:K236)='RFM input'!$AA$7,SUM($G236:K236),0)","v":0},{"$f":"IF(COUNT($H236:L236)='RFM input'!$AA$7,SUM($G236:L236),0)","v":0},{"$f":"IF(COUNT($H236:M236)='RFM input'!$AA$7,SUM($G236:M236),0)","v":0},{"$f":"IF(COUNT($H236:N236)='RFM input'!$AA$7,SUM($G236:N236),0)","v":0},{"$f":"IF(COUNT($H236:O236)='RFM input'!$AA$7,SUM($G236:O236),0)","v":0},{"$f":"IF(COUNT($H236:P236)='RFM input'!$AA$7,SUM($G236:P236),0)","v":0},{"$f":"IF(COUNT($H236:Q236)='RFM input'!$AA$7,SUM($G236:Q236),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G238:G238)))*H$8","v":0},{"$f":"($G152+(SUM($G238:H238)))*I$8","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:I238)))*J$8)","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:J238)))*K$8)","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:K238)))*L$8)","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:L238)))*M$8)","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:M238)))*N$8)","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:N238)))*O$8)","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:O238)))*P$8)","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:P238)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H238:I238)='RFM input'!$AA$7,SUM($G238:I238),0)","v":0},{"$f":"IF(COUNT($H238:J238)='RFM input'!$AA$7,SUM($G238:J238),0)","v":0},{"$f":"IF(COUNT($H238:K238)='RFM input'!$AA$7,SUM($G238:K238),0)","v":0},{"$f":"IF(COUNT($H238:L238)='RFM input'!$AA$7,SUM($G238:L238),0)","v":0},{"$f":"IF(COUNT($H238:M238)='RFM input'!$AA$7,SUM($G238:M238),0)","v":0},{"$f":"IF(COUNT($H238:N238)='RFM input'!$AA$7,SUM($G238:N238),0)","v":0},{"$f":"IF(COUNT($H238:O238)='RFM input'!$AA$7,SUM($G238:O238),0)","v":0},{"$f":"IF(COUNT($H238:P238)='RFM input'!$AA$7,SUM($G238:P238),0)","v":0},{"$f":"IF(COUNT($H238:Q238)='RFM input'!$AA$7,SUM($G238:Q238),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G240:G240)))*H$8","v":0},{"$f":"($G153+(SUM($G240:H240)))*I$8","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:I240)))*J$8)","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:J240)))*K$8)","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:K240)))*L$8)","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:L240)))*M$8)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:M240)))*N$8)","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:N240)))*O$8)","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:O240)))*P$8)","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:P240)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H240:I240)='RFM input'!$AA$7,SUM($G240:I240),0)","v":0},{"$f":"IF(COUNT($H240:J240)='RFM input'!$AA$7,SUM($G240:J240),0)","v":0},{"$f":"IF(COUNT($H240:K240)='RFM input'!$AA$7,SUM($G240:K240),0)","v":0},{"$f":"IF(COUNT($H240:L240)='RFM input'!$AA$7,SUM($G240:L240),0)","v":0},{"$f":"IF(COUNT($H240:M240)='RFM input'!$AA$7,SUM($G240:M240),0)","v":0},{"$f":"IF(COUNT($H240:N240)='RFM input'!$AA$7,SUM($G240:N240),0)","v":0},{"$f":"IF(COUNT($H240:O240)='RFM input'!$AA$7,SUM($G240:O240),0)","v":0},{"$f":"IF(COUNT($H240:P240)='RFM input'!$AA$7,SUM($G240:P240),0)","v":0},{"$f":"IF(COUNT($H240:Q240)='RFM input'!$AA$7,SUM($G240:Q240),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G242:G242)))*H$8","v":0},{"$f":"($G154+(SUM($G242:H242)))*I$8","v":0},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:I242)))*J$8)","v":0},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:J242)))*K$8)","v":0},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:K242)))*L$8)","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:L242)))*M$8)","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:M242)))*N$8)","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:N242)))*O$8)","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:O242)))*P$8)","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:P242)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H242:I242)='RFM input'!$AA$7,SUM($G242:I242),0)","v":0},{"$f":"IF(COUNT($H242:J242)='RFM input'!$AA$7,SUM($G242:J242),0)","v":0},{"$f":"IF(COUNT($H242:K242)='RFM input'!$AA$7,SUM($G242:K242),0)","v":0},{"$f":"IF(COUNT($H242:L242)='RFM input'!$AA$7,SUM($G242:L242),0)","v":0},{"$f":"IF(COUNT($H242:M242)='RFM input'!$AA$7,SUM($G242:M242),0)","v":0},{"$f":"IF(COUNT($H242:N242)='RFM input'!$AA$7,SUM($G242:N242),0)","v":0},{"$f":"IF(COUNT($H242:O242)='RFM input'!$AA$7,SUM($G242:O242),0)","v":0},{"$f":"IF(COUNT($H242:P242)='RFM input'!$AA$7,SUM($G242:P242),0)","v":0},{"$f":"IF(COUNT($H242:Q242)='RFM input'!$AA$7,SUM($G242:Q242),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G244:G244)))*H$8","v":0},{"$f":"($G155+(SUM($G244:H244)))*I$8","v":0},{"$f":"IF(COUNT($H244:I244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:I244)))*J$8)","v":0},{"$f":"IF(COUNT($H244:J244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:J244)))*K$8)","v":0},{"$f":"IF(COUNT($H244:K244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:K244)))*L$8)","v":0},{"$f":"IF(COUNT($H244:L244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:L244)))*M$8)","v":0},{"$f":"IF(COUNT($H244:M244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:M244)))*N$8)","v":0},{"$f":"IF(COUNT($H244:N244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:N244)))*O$8)","v":0},{"$f":"IF(COUNT($H244:O244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:O244)))*P$8)","v":0},{"$f":"IF(COUNT($H244:P244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:P244)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H244:I244)='RFM input'!$AA$7,SUM($G244:I244),0)","v":0},{"$f":"IF(COUNT($H244:J244)='RFM input'!$AA$7,SUM($G244:J244),0)","v":0},{"$f":"IF(COUNT($H244:K244)='RFM input'!$AA$7,SUM($G244:K244),0)","v":0},{"$f":"IF(COUNT($H244:L244)='RFM input'!$AA$7,SUM($G244:L244),0)","v":0},{"$f":"IF(COUNT($H244:M244)='RFM input'!$AA$7,SUM($G244:M244),0)","v":0},{"$f":"IF(COUNT($H244:N244)='RFM input'!$AA$7,SUM($G244:N244),0)","v":0},{"$f":"IF(COUNT($H244:O244)='RFM input'!$AA$7,SUM($G244:O244),0)","v":0},{"$f":"IF(COUNT($H244:P244)='RFM input'!$AA$7,SUM($G244:P244),0)","v":0},{"$f":"IF(COUNT($H244:Q244)='RFM input'!$AA$7,SUM($G244:Q244),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G246:G246)))*H$8","v":0},{"$f":"($G156+(SUM($G246:H246)))*I$8","v":0},{"$f":"IF(COUNT($H246:I246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:I246)))*J$8)","v":0},{"$f":"IF(COUNT($H246:J246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:J246)))*K$8)","v":0},{"$f":"IF(COUNT($H246:K246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:K246)))*L$8)","v":0},{"$f":"IF(COUNT($H246:L246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:L246)))*M$8)","v":0},{"$f":"IF(COUNT($H246:M246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:M246)))*N$8)","v":0},{"$f":"IF(COUNT($H246:N246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:N246)))*O$8)","v":0},{"$f":"IF(COUNT($H246:O246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:O246)))*P$8)","v":0},{"$f":"IF(COUNT($H246:P246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:P246)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H246:I246)='RFM input'!$AA$7,SUM($G246:I246),0)","v":0},{"$f":"IF(COUNT($H246:J246)='RFM input'!$AA$7,SUM($G246:J246),0)","v":0},{"$f":"IF(COUNT($H246:K246)='RFM input'!$AA$7,SUM($G246:K246),0)","v":0},{"$f":"IF(COUNT($H246:L246)='RFM input'!$AA$7,SUM($G246:L246),0)","v":0},{"$f":"IF(COUNT($H246:M246)='RFM input'!$AA$7,SUM($G246:M246),0)","v":0},{"$f":"IF(COUNT($H246:N246)='RFM input'!$AA$7,SUM($G246:N246),0)","v":0},{"$f":"IF(COUNT($H246:O246)='RFM input'!$AA$7,SUM($G246:O246),0)","v":0},{"$f":"IF(COUNT($H246:P246)='RFM input'!$AA$7,SUM($G246:P246),0)","v":0},{"$f":"IF(COUNT($H246:Q246)='RFM input'!$AA$7,SUM($G246:Q246),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G248:G248)))*H$8","v":0},{"$f":"($G157+(SUM($G248:H248)))*I$8","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:I248)))*J$8)","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:J248)))*K$8)","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:K248)))*L$8)","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:L248)))*M$8)","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:M248)))*N$8)","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:N248)))*O$8)","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:O248)))*P$8)","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:P248)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H248:I248)='RFM input'!$AA$7,SUM($G248:I248),0)","v":0},{"$f":"IF(COUNT($H248:J248)='RFM input'!$AA$7,SUM($G248:J248),0)","v":0},{"$f":"IF(COUNT($H248:K248)='RFM input'!$AA$7,SUM($G248:K248),0)","v":0},{"$f":"IF(COUNT($H248:L248)='RFM input'!$AA$7,SUM($G248:L248),0)","v":0},{"$f":"IF(COUNT($H248:M248)='RFM input'!$AA$7,SUM($G248:M248),0)","v":0},{"$f":"IF(COUNT($H248:N248)='RFM input'!$AA$7,SUM($G248:N248),0)","v":0},{"$f":"IF(COUNT($H248:O248)='RFM input'!$AA$7,SUM($G248:O248),0)","v":0},{"$f":"IF(COUNT($H248:P248)='RFM input'!$AA$7,SUM($G248:P248),0)","v":0},{"$f":"IF(COUNT($H248:Q248)='RFM input'!$AA$7,SUM($G248:Q248),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G250:G250)))*H$8","v":0},{"$f":"($G158+(SUM($G250:H250)))*I$8","v":0},{"$f":"IF(COUNT($H250:I250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:I250)))*J$8)","v":0},{"$f":"IF(COUNT($H250:J250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:J250)))*K$8)","v":0},{"$f":"IF(COUNT($H250:K250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:K250)))*L$8)","v":0},{"$f":"IF(COUNT($H250:L250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:L250)))*M$8)","v":0},{"$f":"IF(COUNT($H250:M250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:M250)))*N$8)","v":0},{"$f":"IF(COUNT($H250:N250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:N250)))*O$8)","v":0},{"$f":"IF(COUNT($H250:O250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:O250)))*P$8)","v":0},{"$f":"IF(COUNT($H250:P250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:P250)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H250:I250)='RFM input'!$AA$7,SUM($G250:I250),0)","v":0},{"$f":"IF(COUNT($H250:J250)='RFM input'!$AA$7,SUM($G250:J250),0)","v":0},{"$f":"IF(COUNT($H250:K250)='RFM input'!$AA$7,SUM($G250:K250),0)","v":0},{"$f":"IF(COUNT($H250:L250)='RFM input'!$AA$7,SUM($G250:L250),0)","v":0},{"$f":"IF(COUNT($H250:M250)='RFM input'!$AA$7,SUM($G250:M250),0)","v":0},{"$f":"IF(COUNT($H250:N250)='RFM input'!$AA$7,SUM($G250:N250),0)","v":0},{"$f":"IF(COUNT($H250:O250)='RFM input'!$AA$7,SUM($G250:O250),0)","v":0},{"$f":"IF(COUNT($H250:P250)='RFM input'!$AA$7,SUM($G250:P250),0)","v":0},{"$f":"IF(COUNT($H250:Q250)='RFM input'!$AA$7,SUM($G250:Q250),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G252:G252)))*H$8","v":0},{"$f":"($G159+(SUM($G252:H252)))*I$8","v":0},{"$f":"IF(COUNT($H252:I252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:I252)))*J$8)","v":0},{"$f":"IF(COUNT($H252:J252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:J252)))*K$8)","v":0},{"$f":"IF(COUNT($H252:K252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:K252)))*L$8)","v":0},{"$f":"IF(COUNT($H252:L252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:L252)))*M$8)","v":0},{"$f":"IF(COUNT($H252:M252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:M252)))*N$8)","v":0},{"$f":"IF(COUNT($H252:N252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:N252)))*O$8)","v":0},{"$f":"IF(COUNT($H252:O252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:O252)))*P$8)","v":0},{"$f":"IF(COUNT($H252:P252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:P252)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H252:I252)='RFM input'!$AA$7,SUM($G252:I252),0)","v":0},{"$f":"IF(COUNT($H252:J252)='RFM input'!$AA$7,SUM($G252:J252),0)","v":0},{"$f":"IF(COUNT($H252:K252)='RFM input'!$AA$7,SUM($G252:K252),0)","v":0},{"$f":"IF(COUNT($H252:L252)='RFM input'!$AA$7,SUM($G252:L252),0)","v":0},{"$f":"IF(COUNT($H252:M252)='RFM input'!$AA$7,SUM($G252:M252),0)","v":0},{"$f":"IF(COUNT($H252:N252)='RFM input'!$AA$7,SUM($G252:N252),0)","v":0},{"$f":"IF(COUNT($H252:O252)='RFM input'!$AA$7,SUM($G252:O252),0)","v":0},{"$f":"IF(COUNT($H252:P252)='RFM input'!$AA$7,SUM($G252:P252),0)","v":0},{"$f":"IF(COUNT($H252:Q252)='RFM input'!$AA$7,SUM($G252:Q252),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G254:G254)))*H$8","v":0},{"$f":"($G160+(SUM($G254:H254)))*I$8","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:I254)))*J$8)","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:J254)))*K$8)","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:K254)))*L$8)","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:L254)))*M$8)","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:M254)))*N$8)","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:N254)))*O$8)","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:O254)))*P$8)","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:P254)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H254:I254)='RFM input'!$AA$7,SUM($G254:I254),0)","v":0},{"$f":"IF(COUNT($H254:J254)='RFM input'!$AA$7,SUM($G254:J254),0)","v":0},{"$f":"IF(COUNT($H254:K254)='RFM input'!$AA$7,SUM($G254:K254),0)","v":0},{"$f":"IF(COUNT($H254:L254)='RFM input'!$AA$7,SUM($G254:L254),0)","v":0},{"$f":"IF(COUNT($H254:M254)='RFM input'!$AA$7,SUM($G254:M254),0)","v":0},{"$f":"IF(COUNT($H254:N254)='RFM input'!$AA$7,SUM($G254:N254),0)","v":0},{"$f":"IF(COUNT($H254:O254)='RFM input'!$AA$7,SUM($G254:O254),0)","v":0},{"$f":"IF(COUNT($H254:P254)='RFM input'!$AA$7,SUM($G254:P254),0)","v":0},{"$f":"IF(COUNT($H254:Q254)='RFM input'!$AA$7,SUM($G254:Q254),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G256:G256)))*H$8","v":0},{"$f":"($G161+(SUM($G256:H256)))*I$8","v":0},{"$f":"IF(COUNT($H256:I256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:I256)))*J$8)","v":0},{"$f":"IF(COUNT($H256:J256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:J256)))*K$8)","v":0},{"$f":"IF(COUNT($H256:K256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:K256)))*L$8)","v":0},{"$f":"IF(COUNT($H256:L256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:L256)))*M$8)","v":0},{"$f":"IF(COUNT($H256:M256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:M256)))*N$8)","v":0},{"$f":"IF(COUNT($H256:N256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:N256)))*O$8)","v":0},{"$f":"IF(COUNT($H256:O256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:O256)))*P$8)","v":0},{"$f":"IF(COUNT($H256:P256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:P256)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H256:I256)='RFM input'!$AA$7,SUM($G256:I256),0)","v":0},{"$f":"IF(COUNT($H256:J256)='RFM input'!$AA$7,SUM($G256:J256),0)","v":0},{"$f":"IF(COUNT($H256:K256)='RFM input'!$AA$7,SUM($G256:K256),0)","v":0},{"$f":"IF(COUNT($H256:L256)='RFM input'!$AA$7,SUM($G256:L256),0)","v":0},{"$f":"IF(COUNT($H256:M256)='RFM input'!$AA$7,SUM($G256:M256),0)","v":0},{"$f":"IF(COUNT($H256:N256)='RFM input'!$AA$7,SUM($G256:N256),0)","v":0},{"$f":"IF(COUNT($H256:O256)='RFM input'!$AA$7,SUM($G256:O256),0)","v":0},{"$f":"IF(COUNT($H256:P256)='RFM input'!$AA$7,SUM($G256:P256),0)","v":0},{"$f":"IF(COUNT($H256:Q256)='RFM input'!$AA$7,SUM($G256:Q256),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G258:G258)))*H$8","v":0},{"$f":"($G162+(SUM($G258:H258)))*I$8","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:I258)))*J$8)","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:J258)))*K$8)","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:K258)))*L$8)","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:L258)))*M$8)","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:M258)))*N$8)","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:N258)))*O$8)","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:O258)))*P$8)","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:P258)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H258:I258)='RFM input'!$AA$7,SUM($G258:I258),0)","v":0},{"$f":"IF(COUNT($H258:J258)='RFM input'!$AA$7,SUM($G258:J258),0)","v":0},{"$f":"IF(COUNT($H258:K258)='RFM input'!$AA$7,SUM($G258:K258),0)","v":0},{"$f":"IF(COUNT($H258:L258)='RFM input'!$AA$7,SUM($G258:L258),0)","v":0},{"$f":"IF(COUNT($H258:M258)='RFM input'!$AA$7,SUM($G258:M258),0)","v":0},{"$f":"IF(COUNT($H258:N258)='RFM input'!$AA$7,SUM($G258:N258),0)","v":0},{"$f":"IF(COUNT($H258:O258)='RFM input'!$AA$7,SUM($G258:O258),0)","v":0},{"$f":"IF(COUNT($H258:P258)='RFM input'!$AA$7,SUM($G258:P258),0)","v":0},{"$f":"IF(COUNT($H258:Q258)='RFM input'!$AA$7,SUM($G258:Q258),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G260:G260)))*H$8","v":0},{"$f":"($G163+(SUM($G260:H260)))*I$8","v":0},{"$f":"IF(COUNT($H260:I260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:I260)))*J$8)","v":0},{"$f":"IF(COUNT($H260:J260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:J260)))*K$8)","v":0},{"$f":"IF(COUNT($H260:K260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:K260)))*L$8)","v":0},{"$f":"IF(COUNT($H260:L260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:L260)))*M$8)","v":0},{"$f":"IF(COUNT($H260:M260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:M260)))*N$8)","v":0},{"$f":"IF(COUNT($H260:N260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:N260)))*O$8)","v":0},{"$f":"IF(COUNT($H260:O260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:O260)))*P$8)","v":0},{"$f":"IF(COUNT($H260:P260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:P260)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H260:I260)='RFM input'!$AA$7,SUM($G260:I260),0)","v":0},{"$f":"IF(COUNT($H260:J260)='RFM input'!$AA$7,SUM($G260:J260),0)","v":0},{"$f":"IF(COUNT($H260:K260)='RFM input'!$AA$7,SUM($G260:K260),0)","v":0},{"$f":"IF(COUNT($H260:L260)='RFM input'!$AA$7,SUM($G260:L260),0)","v":0},{"$f":"IF(COUNT($H260:M260)='RFM input'!$AA$7,SUM($G260:M260),0)","v":0},{"$f":"IF(COUNT($H260:N260)='RFM input'!$AA$7,SUM($G260:N260),0)","v":0},{"$f":"IF(COUNT($H260:O260)='RFM input'!$AA$7,SUM($G260:O260),0)","v":0},{"$f":"IF(COUNT($H260:P260)='RFM input'!$AA$7,SUM($G260:P260),0)","v":0},{"$f":"IF(COUNT($H260:Q260)='RFM input'!$AA$7,SUM($G260:Q260),0)","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"($G164+(SUM($G262:G262)))*H$8","v":0},{"$f":"($G164+(SUM($G262:H262)))*I$8","v":0},{"$f":"IF(COUNT($H262:I262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:I262)))*J$8)","v":0},{"$f":"IF(COUNT($H262:J262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:J262)))*K$8)","v":0},{"$f":"IF(COUNT($H262:K262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:K262)))*L$8)","v":0},{"$f":"IF(COUNT($H262:L262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:L262)))*M$8)","v":0},{"$f":"IF(COUNT($H262:M262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:M262)))*N$8)","v":0},{"$f":"IF(COUNT($H262:N262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:N262)))*O$8)","v":0},{"$f":"IF(COUNT($H262:O262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:O262)))*P$8)","v":0},{"$f":"IF(COUNT($H262:P262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:P262)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H262:I262)='RFM input'!$AA$7,SUM($G262:I262),0)","v":0},{"$f":"IF(COUNT($H262:J262)='RFM input'!$AA$7,SUM($G262:J262),0)","v":0},{"$f":"IF(COUNT($H262:K262)='RFM input'!$AA$7,SUM($G262:K262),0)","v":0},{"$f":"IF(COUNT($H262:L262)='RFM input'!$AA$7,SUM($G262:L262),0)","v":0},{"$f":"IF(COUNT($H262:M262)='RFM input'!$AA$7,SUM($G262:M262),0)","v":0},{"$f":"IF(COUNT($H262:N262)='RFM input'!$AA$7,SUM($G262:N262),0)","v":0},{"$f":"IF(COUNT($H262:O262)='RFM input'!$AA$7,SUM($G262:O262),0)","v":0},{"$f":"IF(COUNT($H262:P262)='RFM input'!$AA$7,SUM($G262:P262),0)","v":0},{"$f":"IF(COUNT($H262:Q262)='RFM input'!$AA$7,SUM($G262:Q262),0)","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"($G165+(SUM($G264:G264)))*H$8","v":0},{"$f":"($G165+(SUM($G264:H264)))*I$8","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:I264)))*J$8)","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:J264)))*K$8)","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:K264)))*L$8)","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:L264)))*M$8)","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:M264)))*N$8)","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:N264)))*O$8)","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:O264)))*P$8)","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:P264)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H264:I264)='RFM input'!$AA$7,SUM($G264:I264),0)","v":0},{"$f":"IF(COUNT($H264:J264)='RFM input'!$AA$7,SUM($G264:J264),0)","v":0},{"$f":"IF(COUNT($H264:K264)='RFM input'!$AA$7,SUM($G264:K264),0)","v":0},{"$f":"IF(COUNT($H264:L264)='RFM input'!$AA$7,SUM($G264:L264),0)","v":0},{"$f":"IF(COUNT($H264:M264)='RFM input'!$AA$7,SUM($G264:M264),0)","v":0},{"$f":"IF(COUNT($H264:N264)='RFM input'!$AA$7,SUM($G264:N264),0)","v":0},{"$f":"IF(COUNT($H264:O264)='RFM input'!$AA$7,SUM($G264:O264),0)","v":0},{"$f":"IF(COUNT($H264:P264)='RFM input'!$AA$7,SUM($G264:P264),0)","v":0},{"$f":"IF(COUNT($H264:Q264)='RFM input'!$AA$7,SUM($G264:Q264),0)","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"($G166+(SUM($G266:G266)))*H$8","v":0},{"$f":"($G166+(SUM($G266:H266)))*I$8","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:I266)))*J$8)","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:J266)))*K$8)","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:K266)))*L$8)","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:L266)))*M$8)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:M266)))*N$8)","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:N266)))*O$8)","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:O266)))*P$8)","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:P266)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H266:I266)='RFM input'!$AA$7,SUM($G266:I266),0)","v":0},{"$f":"IF(COUNT($H266:J266)='RFM input'!$AA$7,SUM($G266:J266),0)","v":0},{"$f":"IF(COUNT($H266:K266)='RFM input'!$AA$7,SUM($G266:K266),0)","v":0},{"$f":"IF(COUNT($H266:L266)='RFM input'!$AA$7,SUM($G266:L266),0)","v":0},{"$f":"IF(COUNT($H266:M266)='RFM input'!$AA$7,SUM($G266:M266),0)","v":0},{"$f":"IF(COUNT($H266:N266)='RFM input'!$AA$7,SUM($G266:N266),0)","v":0},{"$f":"IF(COUNT($H266:O266)='RFM input'!$AA$7,SUM($G266:O266),0)","v":0},{"$f":"IF(COUNT($H266:P266)='RFM input'!$AA$7,SUM($G266:P266),0)","v":0},{"$f":"IF(COUNT($H266:Q266)='RFM input'!$AA$7,SUM($G266:Q266),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G268:G268)))*H$8","v":0},{"$f":"($G167+(SUM($G268:H268)))*I$8","v":0},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:I268)))*J$8)","v":0},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:J268)))*K$8)","v":0},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:K268)))*L$8)","v":0},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:L268)))*M$8)","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:M268)))*N$8)","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:N268)))*O$8)","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:O268)))*P$8)","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:P268)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H268:I268)='RFM input'!$AA$7,SUM($G268:I268),0)","v":0},{"$f":"IF(COUNT($H268:J268)='RFM input'!$AA$7,SUM($G268:J268),0)","v":0},{"$f":"IF(COUNT($H268:K268)='RFM input'!$AA$7,SUM($G268:K268),0)","v":0},{"$f":"IF(COUNT($H268:L268)='RFM input'!$AA$7,SUM($G268:L268),0)","v":0},{"$f":"IF(COUNT($H268:M268)='RFM input'!$AA$7,SUM($G268:M268),0)","v":0},{"$f":"IF(COUNT($H268:N268)='RFM input'!$AA$7,SUM($G268:N268),0)","v":0},{"$f":"IF(COUNT($H268:O268)='RFM input'!$AA$7,SUM($G268:O268),0)","v":0},{"$f":"IF(COUNT($H268:P268)='RFM input'!$AA$7,SUM($G268:P268),0)","v":0},{"$f":"IF(COUNT($H268:Q268)='RFM input'!$AA$7,SUM($G268:Q268),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$AA$7, SUM($G169:I169), 0)","v":0},{"$f":"IF(COUNT($H169:J169)='RFM input'!$AA$7, SUM($G169:J169), 0)","v":0},{"$f":"IF(COUNT($H169:K169)='RFM input'!$AA$7, SUM($G169:K169), 0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$AA$7, SUM($G169:L169), 0)","v":0},{"$f":"IF(COUNT($H169:M169)='RFM input'!$AA$7, SUM($G169:M169), 0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$AA$7, SUM($G169:N169), 0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$AA$7, SUM($G169:O169), 0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$AA$7, SUM($G169:P169), 0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$AA$7, SUM($G169:Q169), 0)","v":0}]
[]
[null,"Ex-post Review: Nominal Adjustments for Excluded Capex in Second Last Year (t-2) - As Incurred"]
[]
[null,"Nominal Difference for Year t-2 Capex Excluded from RAB (Indexed 1 Year)",null,null,null,{"$f":"SUM(F275:F324)","v":0},{"$f":"SUM(G275:G324)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G577*(1+F$8)^0.5,0)","v":0},{"$f":"F275*(1+$G$6)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G578*(1+F$8)^0.5,0)","v":0},{"$f":"F276*(1+$G$6)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G579*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G580*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G581*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G582*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G583*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G584*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G585*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G586*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G587*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G588*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G589*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G590*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G591*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G592*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G593*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G594*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G595*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset20","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G596*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset21","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G597*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset22","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G598*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset23","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G599*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset24","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G600*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset25","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G601*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset26","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G602*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset27","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G603*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset28","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G604*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset29","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G605*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset30","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G606*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset31","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G607*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset32","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G608*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset33","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G609*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset34","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G610*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset35","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G611*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset36","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G612*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset37","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G613*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset38","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G614*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset39","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G615*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset40","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G616*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset41","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G617*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset42","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G618*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset43","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G619*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset44","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G620*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset45","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G621*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset46","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G622*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G623*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G624*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G625*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!G626*(1+F$8)^0.5,0)","v":0},0]
[]
[null,"Adjustment to Year t-1 Straight-line depreciation",null,null,null,null,{"$f":"SUM(G327:G376)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G849","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"G850","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Nominal RAB Adjustment for Year t-2 Net capex and Year t-1 Straight-line Depreciation",null,null,null,null,{"$f":"SUM(G379:G428)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G275+G327","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"G307+G359","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Adjustment",null,null,null,null,null,{"$f":"SUM(H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477,H479,H481,H483,H485,H487,H489,H491,H493,H495,H497,H499,H501,H503,H505,H507,H509,H511,H513,H515,H517,H519,H521,H523,H525,H527,H529)","v":0},{"$f":"SUM(I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477,I479,I481,I483,I485,I487,I489,I491,I493,I495,I497,I499,I501,I503,I505,I507,I509,I511,I513,I515,I517,I519,I521,I523,I525,I527,I529)","v":0},0,0,0,0,0,0,0,0]
[1,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(COUNTA($G431:G431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:G431)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G431:H431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:H431)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G431:I431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:I431)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G431:J431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:J431)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G431:K431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:K431)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G431:L431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:L431)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G431:M431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:M431)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G431:N431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:N431)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G431:O431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:O431)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G431:P431)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A431,1)+(SUM($F431:P431)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H431:I431)='RFM input'!$AA$7,SUM($G431:I431),0)","v":0},{"$f":"IF(COUNT($H431:J431)='RFM input'!$AA$7,SUM($G431:J431),0)","v":0},{"$f":"IF(COUNT($H431:K431)='RFM input'!$AA$7,SUM($G431:K431),0)","v":0},{"$f":"IF(COUNT($H431:L431)='RFM input'!$AA$7,SUM($G431:L431),0)","v":0},{"$f":"IF(COUNT($H431:M431)='RFM input'!$AA$7,SUM($G431:M431),0)","v":0},{"$f":"IF(COUNT($H431:N431)='RFM input'!$AA$7,SUM($G431:N431),0)","v":0},{"$f":"IF(COUNT($H431:O431)='RFM input'!$AA$7,SUM($G431:O431),0)","v":0},{"$f":"IF(COUNT($H431:P431)='RFM input'!$AA$7,SUM($G431:P431),0)","v":0},{"$f":"IF(COUNT($H431:Q431)='RFM input'!$AA$7,SUM($G431:Q431),0)","v":0}]
[{"$f":"A431+1","v":2},null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($G433:G433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:G433)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G433:H433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:H433)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G433:I433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:I433)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G433:J433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:J433)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G433:K433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:K433)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G433:L433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:L433)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G433:M433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:M433)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G433:N433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:N433)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G433:O433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:O433)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G433:P433)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A433,1)+(SUM($F433:P433)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H433:I433)='RFM input'!$AA$7,SUM($G433:I433),0)","v":0},{"$f":"IF(COUNT($H433:J433)='RFM input'!$AA$7,SUM($G433:J433),0)","v":0},{"$f":"IF(COUNT($H433:K433)='RFM input'!$AA$7,SUM($G433:K433),0)","v":0},{"$f":"IF(COUNT($H433:L433)='RFM input'!$AA$7,SUM($G433:L433),0)","v":0},{"$f":"IF(COUNT($H433:M433)='RFM input'!$AA$7,SUM($G433:M433),0)","v":0},{"$f":"IF(COUNT($H433:N433)='RFM input'!$AA$7,SUM($G433:N433),0)","v":0},{"$f":"IF(COUNT($H433:O433)='RFM input'!$AA$7,SUM($G433:O433),0)","v":0},{"$f":"IF(COUNT($H433:P433)='RFM input'!$AA$7,SUM($G433:P433),0)","v":0},{"$f":"IF(COUNT($H433:Q433)='RFM input'!$AA$7,SUM($G433:Q433),0)","v":0}]
[{"$f":"A433+1","v":3},null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(COUNTA($G435:G435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:G435)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G435:H435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:H435)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G435:I435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:I435)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G435:J435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:J435)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G435:K435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:K435)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G435:L435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:L435)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G435:M435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:M435)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G435:N435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:N435)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G435:O435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:O435)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G435:P435)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A435,1)+(SUM($F435:P435)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H435:I435)='RFM input'!$AA$7,SUM($G435:I435),0)","v":0},{"$f":"IF(COUNT($H435:J435)='RFM input'!$AA$7,SUM($G435:J435),0)","v":0},{"$f":"IF(COUNT($H435:K435)='RFM input'!$AA$7,SUM($G435:K435),0)","v":0},{"$f":"IF(COUNT($H435:L435)='RFM input'!$AA$7,SUM($G435:L435),0)","v":0},{"$f":"IF(COUNT($H435:M435)='RFM input'!$AA$7,SUM($G435:M435),0)","v":0},{"$f":"IF(COUNT($H435:N435)='RFM input'!$AA$7,SUM($G435:N435),0)","v":0},{"$f":"IF(COUNT($H435:O435)='RFM input'!$AA$7,SUM($G435:O435),0)","v":0},{"$f":"IF(COUNT($H435:P435)='RFM input'!$AA$7,SUM($G435:P435),0)","v":0},{"$f":"IF(COUNT($H435:Q435)='RFM input'!$AA$7,SUM($G435:Q435),0)","v":0}]
[{"$f":"A435+1","v":4},null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(COUNTA($G437:G437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:G437)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G437:H437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:H437)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G437:I437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:I437)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G437:J437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:J437)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G437:K437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:K437)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G437:L437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:L437)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G437:M437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:M437)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G437:N437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:N437)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G437:O437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:O437)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G437:P437)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A437,1)+(SUM($F437:P437)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H437:I437)='RFM input'!$AA$7,SUM($G437:I437),0)","v":0},{"$f":"IF(COUNT($H437:J437)='RFM input'!$AA$7,SUM($G437:J437),0)","v":0},{"$f":"IF(COUNT($H437:K437)='RFM input'!$AA$7,SUM($G437:K437),0)","v":0},{"$f":"IF(COUNT($H437:L437)='RFM input'!$AA$7,SUM($G437:L437),0)","v":0},{"$f":"IF(COUNT($H437:M437)='RFM input'!$AA$7,SUM($G437:M437),0)","v":0},{"$f":"IF(COUNT($H437:N437)='RFM input'!$AA$7,SUM($G437:N437),0)","v":0},{"$f":"IF(COUNT($H437:O437)='RFM input'!$AA$7,SUM($G437:O437),0)","v":0},{"$f":"IF(COUNT($H437:P437)='RFM input'!$AA$7,SUM($G437:P437),0)","v":0},{"$f":"IF(COUNT($H437:Q437)='RFM input'!$AA$7,SUM($G437:Q437),0)","v":0}]
[{"$f":"A437+1","v":5},null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(COUNTA($G439:G439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:G439)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G439:H439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:H439)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G439:I439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:I439)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G439:J439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:J439)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G439:K439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:K439)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G439:L439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:L439)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G439:M439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:M439)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G439:N439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:N439)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G439:O439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:O439)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G439:P439)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A439,1)+(SUM($F439:P439)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H439:I439)='RFM input'!$AA$7,SUM($G439:I439),0)","v":0},{"$f":"IF(COUNT($H439:J439)='RFM input'!$AA$7,SUM($G439:J439),0)","v":0},{"$f":"IF(COUNT($H439:K439)='RFM input'!$AA$7,SUM($G439:K439),0)","v":0},{"$f":"IF(COUNT($H439:L439)='RFM input'!$AA$7,SUM($G439:L439),0)","v":0},{"$f":"IF(COUNT($H439:M439)='RFM input'!$AA$7,SUM($G439:M439),0)","v":0},{"$f":"IF(COUNT($H439:N439)='RFM input'!$AA$7,SUM($G439:N439),0)","v":0},{"$f":"IF(COUNT($H439:O439)='RFM input'!$AA$7,SUM($G439:O439),0)","v":0},{"$f":"IF(COUNT($H439:P439)='RFM input'!$AA$7,SUM($G439:P439),0)","v":0},{"$f":"IF(COUNT($H439:Q439)='RFM input'!$AA$7,SUM($G439:Q439),0)","v":0}]
[{"$f":"A439+1","v":6},null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(COUNTA($G441:G441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:G441)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G441:H441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:H441)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G441:I441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:I441)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G441:J441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:J441)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G441:K441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:K441)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G441:L441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:L441)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G441:M441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:M441)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G441:N441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:N441)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G441:O441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:O441)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G441:P441)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A441,1)+(SUM($F441:P441)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H441:I441)='RFM input'!$AA$7,SUM($G441:I441),0)","v":0},{"$f":"IF(COUNT($H441:J441)='RFM input'!$AA$7,SUM($G441:J441),0)","v":0},{"$f":"IF(COUNT($H441:K441)='RFM input'!$AA$7,SUM($G441:K441),0)","v":0},{"$f":"IF(COUNT($H441:L441)='RFM input'!$AA$7,SUM($G441:L441),0)","v":0},{"$f":"IF(COUNT($H441:M441)='RFM input'!$AA$7,SUM($G441:M441),0)","v":0},{"$f":"IF(COUNT($H441:N441)='RFM input'!$AA$7,SUM($G441:N441),0)","v":0},{"$f":"IF(COUNT($H441:O441)='RFM input'!$AA$7,SUM($G441:O441),0)","v":0},{"$f":"IF(COUNT($H441:P441)='RFM input'!$AA$7,SUM($G441:P441),0)","v":0},{"$f":"IF(COUNT($H441:Q441)='RFM input'!$AA$7,SUM($G441:Q441),0)","v":0}]
[{"$f":"A441+1","v":7},null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(COUNTA($G443:G443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:G443)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G443:H443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:H443)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G443:I443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:I443)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G443:J443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:J443)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G443:K443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:K443)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G443:L443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:L443)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G443:M443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:M443)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G443:N443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:N443)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G443:O443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:O443)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G443:P443)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A443,1)+(SUM($F443:P443)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H443:I443)='RFM input'!$AA$7,SUM($G443:I443),0)","v":0},{"$f":"IF(COUNT($H443:J443)='RFM input'!$AA$7,SUM($G443:J443),0)","v":0},{"$f":"IF(COUNT($H443:K443)='RFM input'!$AA$7,SUM($G443:K443),0)","v":0},{"$f":"IF(COUNT($H443:L443)='RFM input'!$AA$7,SUM($G443:L443),0)","v":0},{"$f":"IF(COUNT($H443:M443)='RFM input'!$AA$7,SUM($G443:M443),0)","v":0},{"$f":"IF(COUNT($H443:N443)='RFM input'!$AA$7,SUM($G443:N443),0)","v":0},{"$f":"IF(COUNT($H443:O443)='RFM input'!$AA$7,SUM($G443:O443),0)","v":0},{"$f":"IF(COUNT($H443:P443)='RFM input'!$AA$7,SUM($G443:P443),0)","v":0},{"$f":"IF(COUNT($H443:Q443)='RFM input'!$AA$7,SUM($G443:Q443),0)","v":0}]
[{"$f":"A443+1","v":8},null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($G445:G445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:G445)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G445:H445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:H445)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G445:I445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:I445)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G445:J445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:J445)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G445:K445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:K445)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G445:L445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:L445)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G445:M445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:M445)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G445:N445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:N445)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G445:O445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:O445)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G445:P445)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A445,1)+(SUM($F445:P445)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H445:I445)='RFM input'!$AA$7,SUM($G445:I445),0)","v":0},{"$f":"IF(COUNT($H445:J445)='RFM input'!$AA$7,SUM($G445:J445),0)","v":0},{"$f":"IF(COUNT($H445:K445)='RFM input'!$AA$7,SUM($G445:K445),0)","v":0},{"$f":"IF(COUNT($H445:L445)='RFM input'!$AA$7,SUM($G445:L445),0)","v":0},{"$f":"IF(COUNT($H445:M445)='RFM input'!$AA$7,SUM($G445:M445),0)","v":0},{"$f":"IF(COUNT($H445:N445)='RFM input'!$AA$7,SUM($G445:N445),0)","v":0},{"$f":"IF(COUNT($H445:O445)='RFM input'!$AA$7,SUM($G445:O445),0)","v":0},{"$f":"IF(COUNT($H445:P445)='RFM input'!$AA$7,SUM($G445:P445),0)","v":0},{"$f":"IF(COUNT($H445:Q445)='RFM input'!$AA$7,SUM($G445:Q445),0)","v":0}]
[{"$f":"A445+1","v":9},null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(COUNTA($G447:G447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:G447)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G447:H447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:H447)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G447:I447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:I447)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G447:J447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:J447)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G447:K447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:K447)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G447:L447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:L447)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G447:M447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:M447)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G447:N447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:N447)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G447:O447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:O447)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G447:P447)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A447,1)+(SUM($F447:P447)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H447:I447)='RFM input'!$AA$7,SUM($G447:I447),0)","v":0},{"$f":"IF(COUNT($H447:J447)='RFM input'!$AA$7,SUM($G447:J447),0)","v":0},{"$f":"IF(COUNT($H447:K447)='RFM input'!$AA$7,SUM($G447:K447),0)","v":0},{"$f":"IF(COUNT($H447:L447)='RFM input'!$AA$7,SUM($G447:L447),0)","v":0},{"$f":"IF(COUNT($H447:M447)='RFM input'!$AA$7,SUM($G447:M447),0)","v":0},{"$f":"IF(COUNT($H447:N447)='RFM input'!$AA$7,SUM($G447:N447),0)","v":0},{"$f":"IF(COUNT($H447:O447)='RFM input'!$AA$7,SUM($G447:O447),0)","v":0},{"$f":"IF(COUNT($H447:P447)='RFM input'!$AA$7,SUM($G447:P447),0)","v":0},{"$f":"IF(COUNT($H447:Q447)='RFM input'!$AA$7,SUM($G447:Q447),0)","v":0}]
[{"$f":"A447+1","v":10},null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(COUNTA($G449:G449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:G449)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G449:H449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:H449)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G449:I449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:I449)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G449:J449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:J449)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G449:K449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:K449)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G449:L449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:L449)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G449:M449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:M449)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G449:N449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:N449)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G449:O449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:O449)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G449:P449)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A449,1)+(SUM($F449:P449)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H449:I449)='RFM input'!$AA$7,SUM($G449:I449),0)","v":0},{"$f":"IF(COUNT($H449:J449)='RFM input'!$AA$7,SUM($G449:J449),0)","v":0},{"$f":"IF(COUNT($H449:K449)='RFM input'!$AA$7,SUM($G449:K449),0)","v":0},{"$f":"IF(COUNT($H449:L449)='RFM input'!$AA$7,SUM($G449:L449),0)","v":0},{"$f":"IF(COUNT($H449:M449)='RFM input'!$AA$7,SUM($G449:M449),0)","v":0},{"$f":"IF(COUNT($H449:N449)='RFM input'!$AA$7,SUM($G449:N449),0)","v":0},{"$f":"IF(COUNT($H449:O449)='RFM input'!$AA$7,SUM($G449:O449),0)","v":0},{"$f":"IF(COUNT($H449:P449)='RFM input'!$AA$7,SUM($G449:P449),0)","v":0},{"$f":"IF(COUNT($H449:Q449)='RFM input'!$AA$7,SUM($G449:Q449),0)","v":0}]
[{"$f":"A449+1","v":11},null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(COUNTA($G451:G451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:G451)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G451:H451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:H451)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G451:I451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:I451)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G451:J451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:J451)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G451:K451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:K451)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G451:L451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:L451)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G451:M451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:M451)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G451:N451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:N451)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G451:O451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:O451)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G451:P451)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A451,1)+(SUM($F451:P451)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H451:I451)='RFM input'!$AA$7,SUM($G451:I451),0)","v":0},{"$f":"IF(COUNT($H451:J451)='RFM input'!$AA$7,SUM($G451:J451),0)","v":0},{"$f":"IF(COUNT($H451:K451)='RFM input'!$AA$7,SUM($G451:K451),0)","v":0},{"$f":"IF(COUNT($H451:L451)='RFM input'!$AA$7,SUM($G451:L451),0)","v":0},{"$f":"IF(COUNT($H451:M451)='RFM input'!$AA$7,SUM($G451:M451),0)","v":0},{"$f":"IF(COUNT($H451:N451)='RFM input'!$AA$7,SUM($G451:N451),0)","v":0},{"$f":"IF(COUNT($H451:O451)='RFM input'!$AA$7,SUM($G451:O451),0)","v":0},{"$f":"IF(COUNT($H451:P451)='RFM input'!$AA$7,SUM($G451:P451),0)","v":0},{"$f":"IF(COUNT($H451:Q451)='RFM input'!$AA$7,SUM($G451:Q451),0)","v":0}]
[{"$f":"A451+1","v":12},null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(COUNTA($G453:G453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:G453)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G453:H453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:H453)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G453:I453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:I453)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G453:J453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:J453)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G453:K453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:K453)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G453:L453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:L453)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G453:M453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:M453)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G453:N453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:N453)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G453:O453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:O453)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G453:P453)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A453,1)+(SUM($F453:P453)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H453:I453)='RFM input'!$AA$7,SUM($G453:I453),0)","v":0},{"$f":"IF(COUNT($H453:J453)='RFM input'!$AA$7,SUM($G453:J453),0)","v":0},{"$f":"IF(COUNT($H453:K453)='RFM input'!$AA$7,SUM($G453:K453),0)","v":0},{"$f":"IF(COUNT($H453:L453)='RFM input'!$AA$7,SUM($G453:L453),0)","v":0},{"$f":"IF(COUNT($H453:M453)='RFM input'!$AA$7,SUM($G453:M453),0)","v":0},{"$f":"IF(COUNT($H453:N453)='RFM input'!$AA$7,SUM($G453:N453),0)","v":0},{"$f":"IF(COUNT($H453:O453)='RFM input'!$AA$7,SUM($G453:O453),0)","v":0},{"$f":"IF(COUNT($H453:P453)='RFM input'!$AA$7,SUM($G453:P453),0)","v":0},{"$f":"IF(COUNT($H453:Q453)='RFM input'!$AA$7,SUM($G453:Q453),0)","v":0}]
[{"$f":"A453+1","v":13},null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(COUNTA($G455:G455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:G455)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G455:H455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:H455)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G455:I455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:I455)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G455:J455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:J455)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G455:K455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:K455)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G455:L455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:L455)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G455:M455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:M455)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G455:N455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:N455)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G455:O455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:O455)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G455:P455)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A455,1)+(SUM($F455:P455)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H455:I455)='RFM input'!$AA$7,SUM($G455:I455),0)","v":0},{"$f":"IF(COUNT($H455:J455)='RFM input'!$AA$7,SUM($G455:J455),0)","v":0},{"$f":"IF(COUNT($H455:K455)='RFM input'!$AA$7,SUM($G455:K455),0)","v":0},{"$f":"IF(COUNT($H455:L455)='RFM input'!$AA$7,SUM($G455:L455),0)","v":0},{"$f":"IF(COUNT($H455:M455)='RFM input'!$AA$7,SUM($G455:M455),0)","v":0},{"$f":"IF(COUNT($H455:N455)='RFM input'!$AA$7,SUM($G455:N455),0)","v":0},{"$f":"IF(COUNT($H455:O455)='RFM input'!$AA$7,SUM($G455:O455),0)","v":0},{"$f":"IF(COUNT($H455:P455)='RFM input'!$AA$7,SUM($G455:P455),0)","v":0},{"$f":"IF(COUNT($H455:Q455)='RFM input'!$AA$7,SUM($G455:Q455),0)","v":0}]
[{"$f":"A455+1","v":14},null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(COUNTA($G457:G457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:G457)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G457:H457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:H457)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G457:I457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:I457)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G457:J457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:J457)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G457:K457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:K457)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G457:L457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:L457)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G457:M457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:M457)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G457:N457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:N457)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G457:O457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:O457)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G457:P457)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A457,1)+(SUM($F457:P457)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H457:I457)='RFM input'!$AA$7,SUM($G457:I457),0)","v":0},{"$f":"IF(COUNT($H457:J457)='RFM input'!$AA$7,SUM($G457:J457),0)","v":0},{"$f":"IF(COUNT($H457:K457)='RFM input'!$AA$7,SUM($G457:K457),0)","v":0},{"$f":"IF(COUNT($H457:L457)='RFM input'!$AA$7,SUM($G457:L457),0)","v":0},{"$f":"IF(COUNT($H457:M457)='RFM input'!$AA$7,SUM($G457:M457),0)","v":0},{"$f":"IF(COUNT($H457:N457)='RFM input'!$AA$7,SUM($G457:N457),0)","v":0},{"$f":"IF(COUNT($H457:O457)='RFM input'!$AA$7,SUM($G457:O457),0)","v":0},{"$f":"IF(COUNT($H457:P457)='RFM input'!$AA$7,SUM($G457:P457),0)","v":0},{"$f":"IF(COUNT($H457:Q457)='RFM input'!$AA$7,SUM($G457:Q457),0)","v":0}]
[{"$f":"A457+1","v":15},null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(COUNTA($G459:G459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:G459)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G459:H459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:H459)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G459:I459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:I459)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G459:J459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:J459)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G459:K459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:K459)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G459:L459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:L459)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G459:M459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:M459)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G459:N459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:N459)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G459:O459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:O459)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G459:P459)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A459,1)+(SUM($F459:P459)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H459:I459)='RFM input'!$AA$7,SUM($G459:I459),0)","v":0},{"$f":"IF(COUNT($H459:J459)='RFM input'!$AA$7,SUM($G459:J459),0)","v":0},{"$f":"IF(COUNT($H459:K459)='RFM input'!$AA$7,SUM($G459:K459),0)","v":0},{"$f":"IF(COUNT($H459:L459)='RFM input'!$AA$7,SUM($G459:L459),0)","v":0},{"$f":"IF(COUNT($H459:M459)='RFM input'!$AA$7,SUM($G459:M459),0)","v":0},{"$f":"IF(COUNT($H459:N459)='RFM input'!$AA$7,SUM($G459:N459),0)","v":0},{"$f":"IF(COUNT($H459:O459)='RFM input'!$AA$7,SUM($G459:O459),0)","v":0},{"$f":"IF(COUNT($H459:P459)='RFM input'!$AA$7,SUM($G459:P459),0)","v":0},{"$f":"IF(COUNT($H459:Q459)='RFM input'!$AA$7,SUM($G459:Q459),0)","v":0}]
[{"$f":"A459+1","v":16},null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(COUNTA($G461:G461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:G461)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G461:H461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:H461)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G461:I461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:I461)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G461:J461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:J461)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G461:K461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:K461)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G461:L461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:L461)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G461:M461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:M461)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G461:N461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:N461)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G461:O461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:O461)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G461:P461)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A461,1)+(SUM($F461:P461)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H461:I461)='RFM input'!$AA$7,SUM($G461:I461),0)","v":0},{"$f":"IF(COUNT($H461:J461)='RFM input'!$AA$7,SUM($G461:J461),0)","v":0},{"$f":"IF(COUNT($H461:K461)='RFM input'!$AA$7,SUM($G461:K461),0)","v":0},{"$f":"IF(COUNT($H461:L461)='RFM input'!$AA$7,SUM($G461:L461),0)","v":0},{"$f":"IF(COUNT($H461:M461)='RFM input'!$AA$7,SUM($G461:M461),0)","v":0},{"$f":"IF(COUNT($H461:N461)='RFM input'!$AA$7,SUM($G461:N461),0)","v":0},{"$f":"IF(COUNT($H461:O461)='RFM input'!$AA$7,SUM($G461:O461),0)","v":0},{"$f":"IF(COUNT($H461:P461)='RFM input'!$AA$7,SUM($G461:P461),0)","v":0},{"$f":"IF(COUNT($H461:Q461)='RFM input'!$AA$7,SUM($G461:Q461),0)","v":0}]
[{"$f":"A461+1","v":17},null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(COUNTA($G463:G463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:G463)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G463:H463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:H463)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G463:I463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:I463)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G463:J463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:J463)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G463:K463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:K463)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G463:L463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:L463)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G463:M463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:M463)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G463:N463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:N463)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G463:O463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:O463)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G463:P463)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A463,1)+(SUM($F463:P463)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H463:I463)='RFM input'!$AA$7,SUM($G463:I463),0)","v":0},{"$f":"IF(COUNT($H463:J463)='RFM input'!$AA$7,SUM($G463:J463),0)","v":0},{"$f":"IF(COUNT($H463:K463)='RFM input'!$AA$7,SUM($G463:K463),0)","v":0},{"$f":"IF(COUNT($H463:L463)='RFM input'!$AA$7,SUM($G463:L463),0)","v":0},{"$f":"IF(COUNT($H463:M463)='RFM input'!$AA$7,SUM($G463:M463),0)","v":0},{"$f":"IF(COUNT($H463:N463)='RFM input'!$AA$7,SUM($G463:N463),0)","v":0},{"$f":"IF(COUNT($H463:O463)='RFM input'!$AA$7,SUM($G463:O463),0)","v":0},{"$f":"IF(COUNT($H463:P463)='RFM input'!$AA$7,SUM($G463:P463),0)","v":0},{"$f":"IF(COUNT($H463:Q463)='RFM input'!$AA$7,SUM($G463:Q463),0)","v":0}]
[{"$f":"A463+1","v":18},null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(COUNTA($G465:G465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:G465)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G465:H465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:H465)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G465:I465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:I465)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G465:J465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:J465)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G465:K465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:K465)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G465:L465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:L465)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G465:M465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:M465)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G465:N465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:N465)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G465:O465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:O465)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G465:P465)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A465,1)+(SUM($F465:P465)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H465:I465)='RFM input'!$AA$7,SUM($G465:I465),0)","v":0},{"$f":"IF(COUNT($H465:J465)='RFM input'!$AA$7,SUM($G465:J465),0)","v":0},{"$f":"IF(COUNT($H465:K465)='RFM input'!$AA$7,SUM($G465:K465),0)","v":0},{"$f":"IF(COUNT($H465:L465)='RFM input'!$AA$7,SUM($G465:L465),0)","v":0},{"$f":"IF(COUNT($H465:M465)='RFM input'!$AA$7,SUM($G465:M465),0)","v":0},{"$f":"IF(COUNT($H465:N465)='RFM input'!$AA$7,SUM($G465:N465),0)","v":0},{"$f":"IF(COUNT($H465:O465)='RFM input'!$AA$7,SUM($G465:O465),0)","v":0},{"$f":"IF(COUNT($H465:P465)='RFM input'!$AA$7,SUM($G465:P465),0)","v":0},{"$f":"IF(COUNT($H465:Q465)='RFM input'!$AA$7,SUM($G465:Q465),0)","v":0}]
[{"$f":"A465+1","v":19},null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(COUNTA($G467:G467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:G467)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G467:H467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:H467)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G467:I467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:I467)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G467:J467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:J467)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G467:K467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:K467)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G467:L467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:L467)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G467:M467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:M467)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G467:N467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:N467)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G467:O467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:O467)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G467:P467)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A467,1)+(SUM($F467:P467)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H467:I467)='RFM input'!$AA$7,SUM($G467:I467),0)","v":0},{"$f":"IF(COUNT($H467:J467)='RFM input'!$AA$7,SUM($G467:J467),0)","v":0},{"$f":"IF(COUNT($H467:K467)='RFM input'!$AA$7,SUM($G467:K467),0)","v":0},{"$f":"IF(COUNT($H467:L467)='RFM input'!$AA$7,SUM($G467:L467),0)","v":0},{"$f":"IF(COUNT($H467:M467)='RFM input'!$AA$7,SUM($G467:M467),0)","v":0},{"$f":"IF(COUNT($H467:N467)='RFM input'!$AA$7,SUM($G467:N467),0)","v":0},{"$f":"IF(COUNT($H467:O467)='RFM input'!$AA$7,SUM($G467:O467),0)","v":0},{"$f":"IF(COUNT($H467:P467)='RFM input'!$AA$7,SUM($G467:P467),0)","v":0},{"$f":"IF(COUNT($H467:Q467)='RFM input'!$AA$7,SUM($G467:Q467),0)","v":0}]
[{"$f":"A467+1","v":20},null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(COUNTA($G469:G469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:G469)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G469:H469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:H469)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G469:I469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:I469)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G469:J469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:J469)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G469:K469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:K469)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G469:L469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:L469)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G469:M469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:M469)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G469:N469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:N469)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G469:O469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:O469)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G469:P469)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A469,1)+(SUM($F469:P469)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H469:I469)='RFM input'!$AA$7,SUM($G469:I469),0)","v":0},{"$f":"IF(COUNT($H469:J469)='RFM input'!$AA$7,SUM($G469:J469),0)","v":0},{"$f":"IF(COUNT($H469:K469)='RFM input'!$AA$7,SUM($G469:K469),0)","v":0},{"$f":"IF(COUNT($H469:L469)='RFM input'!$AA$7,SUM($G469:L469),0)","v":0},{"$f":"IF(COUNT($H469:M469)='RFM input'!$AA$7,SUM($G469:M469),0)","v":0},{"$f":"IF(COUNT($H469:N469)='RFM input'!$AA$7,SUM($G469:N469),0)","v":0},{"$f":"IF(COUNT($H469:O469)='RFM input'!$AA$7,SUM($G469:O469),0)","v":0},{"$f":"IF(COUNT($H469:P469)='RFM input'!$AA$7,SUM($G469:P469),0)","v":0},{"$f":"IF(COUNT($H469:Q469)='RFM input'!$AA$7,SUM($G469:Q469),0)","v":0}]
[{"$f":"A469+1","v":21},null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(COUNTA($G471:G471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:G471)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G471:H471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:H471)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G471:I471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:I471)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G471:J471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:J471)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G471:K471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:K471)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G471:L471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:L471)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G471:M471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:M471)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G471:N471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:N471)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G471:O471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:O471)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G471:P471)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A471,1)+(SUM($F471:P471)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H471:I471)='RFM input'!$AA$7,SUM($G471:I471),0)","v":0},{"$f":"IF(COUNT($H471:J471)='RFM input'!$AA$7,SUM($G471:J471),0)","v":0},{"$f":"IF(COUNT($H471:K471)='RFM input'!$AA$7,SUM($G471:K471),0)","v":0},{"$f":"IF(COUNT($H471:L471)='RFM input'!$AA$7,SUM($G471:L471),0)","v":0},{"$f":"IF(COUNT($H471:M471)='RFM input'!$AA$7,SUM($G471:M471),0)","v":0},{"$f":"IF(COUNT($H471:N471)='RFM input'!$AA$7,SUM($G471:N471),0)","v":0},{"$f":"IF(COUNT($H471:O471)='RFM input'!$AA$7,SUM($G471:O471),0)","v":0},{"$f":"IF(COUNT($H471:P471)='RFM input'!$AA$7,SUM($G471:P471),0)","v":0},{"$f":"IF(COUNT($H471:Q471)='RFM input'!$AA$7,SUM($G471:Q471),0)","v":0}]
[{"$f":"A471+1","v":22},null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(COUNTA($G473:G473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:G473)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G473:H473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:H473)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G473:I473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:I473)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G473:J473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:J473)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G473:K473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:K473)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G473:L473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:L473)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G473:M473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:M473)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G473:N473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:N473)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G473:O473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:O473)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G473:P473)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A473,1)+(SUM($F473:P473)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H473:I473)='RFM input'!$AA$7,SUM($G473:I473),0)","v":0},{"$f":"IF(COUNT($H473:J473)='RFM input'!$AA$7,SUM($G473:J473),0)","v":0},{"$f":"IF(COUNT($H473:K473)='RFM input'!$AA$7,SUM($G473:K473),0)","v":0},{"$f":"IF(COUNT($H473:L473)='RFM input'!$AA$7,SUM($G473:L473),0)","v":0},{"$f":"IF(COUNT($H473:M473)='RFM input'!$AA$7,SUM($G473:M473),0)","v":0},{"$f":"IF(COUNT($H473:N473)='RFM input'!$AA$7,SUM($G473:N473),0)","v":0},{"$f":"IF(COUNT($H473:O473)='RFM input'!$AA$7,SUM($G473:O473),0)","v":0},{"$f":"IF(COUNT($H473:P473)='RFM input'!$AA$7,SUM($G473:P473),0)","v":0},{"$f":"IF(COUNT($H473:Q473)='RFM input'!$AA$7,SUM($G473:Q473),0)","v":0}]
[{"$f":"A473+1","v":23},null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(COUNTA($G475:G475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:G475)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G475:H475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:H475)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G475:I475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:I475)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G475:J475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:J475)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G475:K475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:K475)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G475:L475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:L475)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G475:M475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:M475)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G475:N475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:N475)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G475:O475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:O475)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G475:P475)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A475,1)+(SUM($F475:P475)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H475:I475)='RFM input'!$AA$7,SUM($G475:I475),0)","v":0},{"$f":"IF(COUNT($H475:J475)='RFM input'!$AA$7,SUM($G475:J475),0)","v":0},{"$f":"IF(COUNT($H475:K475)='RFM input'!$AA$7,SUM($G475:K475),0)","v":0},{"$f":"IF(COUNT($H475:L475)='RFM input'!$AA$7,SUM($G475:L475),0)","v":0},{"$f":"IF(COUNT($H475:M475)='RFM input'!$AA$7,SUM($G475:M475),0)","v":0},{"$f":"IF(COUNT($H475:N475)='RFM input'!$AA$7,SUM($G475:N475),0)","v":0},{"$f":"IF(COUNT($H475:O475)='RFM input'!$AA$7,SUM($G475:O475),0)","v":0},{"$f":"IF(COUNT($H475:P475)='RFM input'!$AA$7,SUM($G475:P475),0)","v":0},{"$f":"IF(COUNT($H475:Q475)='RFM input'!$AA$7,SUM($G475:Q475),0)","v":0}]
[{"$f":"A475+1","v":24},null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(COUNTA($G477:G477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:G477)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G477:H477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:H477)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G477:I477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:I477)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G477:J477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:J477)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G477:K477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:K477)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G477:L477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:L477)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G477:M477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:M477)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G477:N477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:N477)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G477:O477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:O477)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G477:P477)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A477,1)+(SUM($F477:P477)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H477:I477)='RFM input'!$AA$7,SUM($G477:I477),0)","v":0},{"$f":"IF(COUNT($H477:J477)='RFM input'!$AA$7,SUM($G477:J477),0)","v":0},{"$f":"IF(COUNT($H477:K477)='RFM input'!$AA$7,SUM($G477:K477),0)","v":0},{"$f":"IF(COUNT($H477:L477)='RFM input'!$AA$7,SUM($G477:L477),0)","v":0},{"$f":"IF(COUNT($H477:M477)='RFM input'!$AA$7,SUM($G477:M477),0)","v":0},{"$f":"IF(COUNT($H477:N477)='RFM input'!$AA$7,SUM($G477:N477),0)","v":0},{"$f":"IF(COUNT($H477:O477)='RFM input'!$AA$7,SUM($G477:O477),0)","v":0},{"$f":"IF(COUNT($H477:P477)='RFM input'!$AA$7,SUM($G477:P477),0)","v":0},{"$f":"IF(COUNT($H477:Q477)='RFM input'!$AA$7,SUM($G477:Q477),0)","v":0}]
[{"$f":"A477+1","v":25},null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(COUNTA($G479:G479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:G479)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G479:H479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:H479)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G479:I479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:I479)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G479:J479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:J479)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G479:K479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:K479)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G479:L479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:L479)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G479:M479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:M479)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G479:N479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:N479)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G479:O479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:O479)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G479:P479)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A479,1)+(SUM($F479:P479)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H479:I479)='RFM input'!$AA$7,SUM($G479:I479),0)","v":0},{"$f":"IF(COUNT($H479:J479)='RFM input'!$AA$7,SUM($G479:J479),0)","v":0},{"$f":"IF(COUNT($H479:K479)='RFM input'!$AA$7,SUM($G479:K479),0)","v":0},{"$f":"IF(COUNT($H479:L479)='RFM input'!$AA$7,SUM($G479:L479),0)","v":0},{"$f":"IF(COUNT($H479:M479)='RFM input'!$AA$7,SUM($G479:M479),0)","v":0},{"$f":"IF(COUNT($H479:N479)='RFM input'!$AA$7,SUM($G479:N479),0)","v":0},{"$f":"IF(COUNT($H479:O479)='RFM input'!$AA$7,SUM($G479:O479),0)","v":0},{"$f":"IF(COUNT($H479:P479)='RFM input'!$AA$7,SUM($G479:P479),0)","v":0},{"$f":"IF(COUNT($H479:Q479)='RFM input'!$AA$7,SUM($G479:Q479),0)","v":0}]
[{"$f":"A479+1","v":26},null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(COUNTA($G481:G481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:G481)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G481:H481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:H481)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G481:I481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:I481)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G481:J481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:J481)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G481:K481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:K481)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G481:L481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:L481)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G481:M481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:M481)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G481:N481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:N481)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G481:O481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:O481)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G481:P481)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A481,1)+(SUM($F481:P481)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H481:I481)='RFM input'!$AA$7,SUM($G481:I481),0)","v":0},{"$f":"IF(COUNT($H481:J481)='RFM input'!$AA$7,SUM($G481:J481),0)","v":0},{"$f":"IF(COUNT($H481:K481)='RFM input'!$AA$7,SUM($G481:K481),0)","v":0},{"$f":"IF(COUNT($H481:L481)='RFM input'!$AA$7,SUM($G481:L481),0)","v":0},{"$f":"IF(COUNT($H481:M481)='RFM input'!$AA$7,SUM($G481:M481),0)","v":0},{"$f":"IF(COUNT($H481:N481)='RFM input'!$AA$7,SUM($G481:N481),0)","v":0},{"$f":"IF(COUNT($H481:O481)='RFM input'!$AA$7,SUM($G481:O481),0)","v":0},{"$f":"IF(COUNT($H481:P481)='RFM input'!$AA$7,SUM($G481:P481),0)","v":0},{"$f":"IF(COUNT($H481:Q481)='RFM input'!$AA$7,SUM($G481:Q481),0)","v":0}]
[{"$f":"A481+1","v":27},null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(COUNTA($G483:G483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:G483)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G483:H483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:H483)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G483:I483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:I483)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G483:J483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:J483)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G483:K483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:K483)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G483:L483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:L483)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G483:M483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:M483)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G483:N483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:N483)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G483:O483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:O483)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G483:P483)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A483,1)+(SUM($F483:P483)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H483:I483)='RFM input'!$AA$7,SUM($G483:I483),0)","v":0},{"$f":"IF(COUNT($H483:J483)='RFM input'!$AA$7,SUM($G483:J483),0)","v":0},{"$f":"IF(COUNT($H483:K483)='RFM input'!$AA$7,SUM($G483:K483),0)","v":0},{"$f":"IF(COUNT($H483:L483)='RFM input'!$AA$7,SUM($G483:L483),0)","v":0},{"$f":"IF(COUNT($H483:M483)='RFM input'!$AA$7,SUM($G483:M483),0)","v":0},{"$f":"IF(COUNT($H483:N483)='RFM input'!$AA$7,SUM($G483:N483),0)","v":0},{"$f":"IF(COUNT($H483:O483)='RFM input'!$AA$7,SUM($G483:O483),0)","v":0},{"$f":"IF(COUNT($H483:P483)='RFM input'!$AA$7,SUM($G483:P483),0)","v":0},{"$f":"IF(COUNT($H483:Q483)='RFM input'!$AA$7,SUM($G483:Q483),0)","v":0}]
[{"$f":"A483+1","v":28},null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(COUNTA($G485:G485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:G485)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G485:H485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:H485)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G485:I485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:I485)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G485:J485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:J485)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G485:K485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:K485)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G485:L485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:L485)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G485:M485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:M485)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G485:N485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:N485)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G485:O485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:O485)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G485:P485)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A485,1)+(SUM($F485:P485)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H485:I485)='RFM input'!$AA$7,SUM($G485:I485),0)","v":0},{"$f":"IF(COUNT($H485:J485)='RFM input'!$AA$7,SUM($G485:J485),0)","v":0},{"$f":"IF(COUNT($H485:K485)='RFM input'!$AA$7,SUM($G485:K485),0)","v":0},{"$f":"IF(COUNT($H485:L485)='RFM input'!$AA$7,SUM($G485:L485),0)","v":0},{"$f":"IF(COUNT($H485:M485)='RFM input'!$AA$7,SUM($G485:M485),0)","v":0},{"$f":"IF(COUNT($H485:N485)='RFM input'!$AA$7,SUM($G485:N485),0)","v":0},{"$f":"IF(COUNT($H485:O485)='RFM input'!$AA$7,SUM($G485:O485),0)","v":0},{"$f":"IF(COUNT($H485:P485)='RFM input'!$AA$7,SUM($G485:P485),0)","v":0},{"$f":"IF(COUNT($H485:Q485)='RFM input'!$AA$7,SUM($G485:Q485),0)","v":0}]
[{"$f":"A485+1","v":29},null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(COUNTA($G487:G487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:G487)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G487:H487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:H487)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G487:I487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:I487)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G487:J487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:J487)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G487:K487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:K487)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G487:L487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:L487)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G487:M487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:M487)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G487:N487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:N487)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G487:O487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:O487)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G487:P487)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A487,1)+(SUM($F487:P487)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H487:I487)='RFM input'!$AA$7,SUM($G487:I487),0)","v":0},{"$f":"IF(COUNT($H487:J487)='RFM input'!$AA$7,SUM($G487:J487),0)","v":0},{"$f":"IF(COUNT($H487:K487)='RFM input'!$AA$7,SUM($G487:K487),0)","v":0},{"$f":"IF(COUNT($H487:L487)='RFM input'!$AA$7,SUM($G487:L487),0)","v":0},{"$f":"IF(COUNT($H487:M487)='RFM input'!$AA$7,SUM($G487:M487),0)","v":0},{"$f":"IF(COUNT($H487:N487)='RFM input'!$AA$7,SUM($G487:N487),0)","v":0},{"$f":"IF(COUNT($H487:O487)='RFM input'!$AA$7,SUM($G487:O487),0)","v":0},{"$f":"IF(COUNT($H487:P487)='RFM input'!$AA$7,SUM($G487:P487),0)","v":0},{"$f":"IF(COUNT($H487:Q487)='RFM input'!$AA$7,SUM($G487:Q487),0)","v":0}]
[{"$f":"A487+1","v":30},null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(COUNTA($G489:G489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:G489)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G489:H489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:H489)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G489:I489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:I489)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G489:J489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:J489)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G489:K489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:K489)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G489:L489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:L489)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G489:M489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:M489)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G489:N489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:N489)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G489:O489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:O489)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G489:P489)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A489,1)+(SUM($F489:P489)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H489:I489)='RFM input'!$AA$7,SUM($G489:I489),0)","v":0},{"$f":"IF(COUNT($H489:J489)='RFM input'!$AA$7,SUM($G489:J489),0)","v":0},{"$f":"IF(COUNT($H489:K489)='RFM input'!$AA$7,SUM($G489:K489),0)","v":0},{"$f":"IF(COUNT($H489:L489)='RFM input'!$AA$7,SUM($G489:L489),0)","v":0},{"$f":"IF(COUNT($H489:M489)='RFM input'!$AA$7,SUM($G489:M489),0)","v":0},{"$f":"IF(COUNT($H489:N489)='RFM input'!$AA$7,SUM($G489:N489),0)","v":0},{"$f":"IF(COUNT($H489:O489)='RFM input'!$AA$7,SUM($G489:O489),0)","v":0},{"$f":"IF(COUNT($H489:P489)='RFM input'!$AA$7,SUM($G489:P489),0)","v":0},{"$f":"IF(COUNT($H489:Q489)='RFM input'!$AA$7,SUM($G489:Q489),0)","v":0}]
[{"$f":"A489+1","v":31},null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(COUNTA($G491:G491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:G491)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G491:H491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:H491)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G491:I491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:I491)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G491:J491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:J491)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G491:K491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:K491)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G491:L491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:L491)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G491:M491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:M491)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G491:N491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:N491)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G491:O491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:O491)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G491:P491)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A491,1)+(SUM($F491:P491)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H491:I491)='RFM input'!$AA$7,SUM($G491:I491),0)","v":0},{"$f":"IF(COUNT($H491:J491)='RFM input'!$AA$7,SUM($G491:J491),0)","v":0},{"$f":"IF(COUNT($H491:K491)='RFM input'!$AA$7,SUM($G491:K491),0)","v":0},{"$f":"IF(COUNT($H491:L491)='RFM input'!$AA$7,SUM($G491:L491),0)","v":0},{"$f":"IF(COUNT($H491:M491)='RFM input'!$AA$7,SUM($G491:M491),0)","v":0},{"$f":"IF(COUNT($H491:N491)='RFM input'!$AA$7,SUM($G491:N491),0)","v":0},{"$f":"IF(COUNT($H491:O491)='RFM input'!$AA$7,SUM($G491:O491),0)","v":0},{"$f":"IF(COUNT($H491:P491)='RFM input'!$AA$7,SUM($G491:P491),0)","v":0},{"$f":"IF(COUNT($H491:Q491)='RFM input'!$AA$7,SUM($G491:Q491),0)","v":0}]
[{"$f":"A491+1","v":32},null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(COUNTA($G493:G493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:G493)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G493:H493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:H493)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G493:I493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:I493)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G493:J493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:J493)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G493:K493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:K493)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G493:L493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:L493)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G493:M493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:M493)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G493:N493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:N493)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G493:O493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:O493)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G493:P493)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A493,1)+(SUM($F493:P493)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H493:I493)='RFM input'!$AA$7,SUM($G493:I493),0)","v":0},{"$f":"IF(COUNT($H493:J493)='RFM input'!$AA$7,SUM($G493:J493),0)","v":0},{"$f":"IF(COUNT($H493:K493)='RFM input'!$AA$7,SUM($G493:K493),0)","v":0},{"$f":"IF(COUNT($H493:L493)='RFM input'!$AA$7,SUM($G493:L493),0)","v":0},{"$f":"IF(COUNT($H493:M493)='RFM input'!$AA$7,SUM($G493:M493),0)","v":0},{"$f":"IF(COUNT($H493:N493)='RFM input'!$AA$7,SUM($G493:N493),0)","v":0},{"$f":"IF(COUNT($H493:O493)='RFM input'!$AA$7,SUM($G493:O493),0)","v":0},{"$f":"IF(COUNT($H493:P493)='RFM input'!$AA$7,SUM($G493:P493),0)","v":0},{"$f":"IF(COUNT($H493:Q493)='RFM input'!$AA$7,SUM($G493:Q493),0)","v":0}]
[{"$f":"A493+1","v":33},null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(COUNTA($G495:G495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:G495)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G495:H495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:H495)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G495:I495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:I495)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G495:J495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:J495)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G495:K495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:K495)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G495:L495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:L495)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G495:M495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:M495)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G495:N495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:N495)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G495:O495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:O495)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G495:P495)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A495,1)+(SUM($F495:P495)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H495:I495)='RFM input'!$AA$7,SUM($G495:I495),0)","v":0},{"$f":"IF(COUNT($H495:J495)='RFM input'!$AA$7,SUM($G495:J495),0)","v":0},{"$f":"IF(COUNT($H495:K495)='RFM input'!$AA$7,SUM($G495:K495),0)","v":0},{"$f":"IF(COUNT($H495:L495)='RFM input'!$AA$7,SUM($G495:L495),0)","v":0},{"$f":"IF(COUNT($H495:M495)='RFM input'!$AA$7,SUM($G495:M495),0)","v":0},{"$f":"IF(COUNT($H495:N495)='RFM input'!$AA$7,SUM($G495:N495),0)","v":0},{"$f":"IF(COUNT($H495:O495)='RFM input'!$AA$7,SUM($G495:O495),0)","v":0},{"$f":"IF(COUNT($H495:P495)='RFM input'!$AA$7,SUM($G495:P495),0)","v":0},{"$f":"IF(COUNT($H495:Q495)='RFM input'!$AA$7,SUM($G495:Q495),0)","v":0}]
[{"$f":"A495+1","v":34},null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(COUNTA($G497:G497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:G497)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G497:H497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:H497)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G497:I497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:I497)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G497:J497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:J497)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G497:K497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:K497)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G497:L497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:L497)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G497:M497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:M497)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G497:N497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:N497)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G497:O497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:O497)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G497:P497)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A497,1)+(SUM($F497:P497)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H497:I497)='RFM input'!$AA$7,SUM($G497:I497),0)","v":0},{"$f":"IF(COUNT($H497:J497)='RFM input'!$AA$7,SUM($G497:J497),0)","v":0},{"$f":"IF(COUNT($H497:K497)='RFM input'!$AA$7,SUM($G497:K497),0)","v":0},{"$f":"IF(COUNT($H497:L497)='RFM input'!$AA$7,SUM($G497:L497),0)","v":0},{"$f":"IF(COUNT($H497:M497)='RFM input'!$AA$7,SUM($G497:M497),0)","v":0},{"$f":"IF(COUNT($H497:N497)='RFM input'!$AA$7,SUM($G497:N497),0)","v":0},{"$f":"IF(COUNT($H497:O497)='RFM input'!$AA$7,SUM($G497:O497),0)","v":0},{"$f":"IF(COUNT($H497:P497)='RFM input'!$AA$7,SUM($G497:P497),0)","v":0},{"$f":"IF(COUNT($H497:Q497)='RFM input'!$AA$7,SUM($G497:Q497),0)","v":0}]
[{"$f":"A497+1","v":35},null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(COUNTA($G499:G499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:G499)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G499:H499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:H499)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G499:I499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:I499)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G499:J499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:J499)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G499:K499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:K499)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G499:L499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:L499)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G499:M499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:M499)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G499:N499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:N499)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G499:O499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:O499)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G499:P499)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A499,1)+(SUM($F499:P499)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H499:I499)='RFM input'!$AA$7,SUM($G499:I499),0)","v":0},{"$f":"IF(COUNT($H499:J499)='RFM input'!$AA$7,SUM($G499:J499),0)","v":0},{"$f":"IF(COUNT($H499:K499)='RFM input'!$AA$7,SUM($G499:K499),0)","v":0},{"$f":"IF(COUNT($H499:L499)='RFM input'!$AA$7,SUM($G499:L499),0)","v":0},{"$f":"IF(COUNT($H499:M499)='RFM input'!$AA$7,SUM($G499:M499),0)","v":0},{"$f":"IF(COUNT($H499:N499)='RFM input'!$AA$7,SUM($G499:N499),0)","v":0},{"$f":"IF(COUNT($H499:O499)='RFM input'!$AA$7,SUM($G499:O499),0)","v":0},{"$f":"IF(COUNT($H499:P499)='RFM input'!$AA$7,SUM($G499:P499),0)","v":0},{"$f":"IF(COUNT($H499:Q499)='RFM input'!$AA$7,SUM($G499:Q499),0)","v":0}]
[{"$f":"A499+1","v":36},null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(COUNTA($G501:G501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:G501)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G501:H501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:H501)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G501:I501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:I501)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G501:J501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:J501)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G501:K501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:K501)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G501:L501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:L501)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G501:M501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:M501)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G501:N501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:N501)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G501:O501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:O501)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G501:P501)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A501,1)+(SUM($F501:P501)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H501:I501)='RFM input'!$AA$7,SUM($G501:I501),0)","v":0},{"$f":"IF(COUNT($H501:J501)='RFM input'!$AA$7,SUM($G501:J501),0)","v":0},{"$f":"IF(COUNT($H501:K501)='RFM input'!$AA$7,SUM($G501:K501),0)","v":0},{"$f":"IF(COUNT($H501:L501)='RFM input'!$AA$7,SUM($G501:L501),0)","v":0},{"$f":"IF(COUNT($H501:M501)='RFM input'!$AA$7,SUM($G501:M501),0)","v":0},{"$f":"IF(COUNT($H501:N501)='RFM input'!$AA$7,SUM($G501:N501),0)","v":0},{"$f":"IF(COUNT($H501:O501)='RFM input'!$AA$7,SUM($G501:O501),0)","v":0},{"$f":"IF(COUNT($H501:P501)='RFM input'!$AA$7,SUM($G501:P501),0)","v":0},{"$f":"IF(COUNT($H501:Q501)='RFM input'!$AA$7,SUM($G501:Q501),0)","v":0}]
[{"$f":"A501+1","v":37},null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(COUNTA($G503:G503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:G503)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G503:H503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:H503)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G503:I503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:I503)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G503:J503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:J503)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G503:K503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:K503)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G503:L503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:L503)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G503:M503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:M503)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G503:N503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:N503)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G503:O503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:O503)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G503:P503)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A503,1)+(SUM($F503:P503)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H503:I503)='RFM input'!$AA$7,SUM($G503:I503),0)","v":0},{"$f":"IF(COUNT($H503:J503)='RFM input'!$AA$7,SUM($G503:J503),0)","v":0},{"$f":"IF(COUNT($H503:K503)='RFM input'!$AA$7,SUM($G503:K503),0)","v":0},{"$f":"IF(COUNT($H503:L503)='RFM input'!$AA$7,SUM($G503:L503),0)","v":0},{"$f":"IF(COUNT($H503:M503)='RFM input'!$AA$7,SUM($G503:M503),0)","v":0},{"$f":"IF(COUNT($H503:N503)='RFM input'!$AA$7,SUM($G503:N503),0)","v":0},{"$f":"IF(COUNT($H503:O503)='RFM input'!$AA$7,SUM($G503:O503),0)","v":0},{"$f":"IF(COUNT($H503:P503)='RFM input'!$AA$7,SUM($G503:P503),0)","v":0},{"$f":"IF(COUNT($H503:Q503)='RFM input'!$AA$7,SUM($G503:Q503),0)","v":0}]
[{"$f":"A503+1","v":38},null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(COUNTA($G505:G505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:G505)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G505:H505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:H505)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G505:I505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:I505)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G505:J505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:J505)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G505:K505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:K505)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G505:L505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:L505)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G505:M505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:M505)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G505:N505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:N505)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G505:O505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:O505)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G505:P505)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A505,1)+(SUM($F505:P505)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$AA$7,SUM($G505:I505),0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$AA$7,SUM($G505:J505),0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$AA$7,SUM($G505:K505),0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$AA$7,SUM($G505:L505),0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$AA$7,SUM($G505:M505),0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$AA$7,SUM($G505:N505),0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$AA$7,SUM($G505:O505),0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$AA$7,SUM($G505:P505),0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$AA$7,SUM($G505:Q505),0)","v":0}]
[{"$f":"A505+1","v":39},null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(COUNTA($G507:G507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:G507)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G507:H507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:H507)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G507:I507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:I507)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G507:J507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:J507)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G507:K507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:K507)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G507:L507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:L507)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G507:M507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:M507)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G507:N507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:N507)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G507:O507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:O507)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G507:P507)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A507,1)+(SUM($F507:P507)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H507:I507)='RFM input'!$AA$7,SUM($G507:I507),0)","v":0},{"$f":"IF(COUNT($H507:J507)='RFM input'!$AA$7,SUM($G507:J507),0)","v":0},{"$f":"IF(COUNT($H507:K507)='RFM input'!$AA$7,SUM($G507:K507),0)","v":0},{"$f":"IF(COUNT($H507:L507)='RFM input'!$AA$7,SUM($G507:L507),0)","v":0},{"$f":"IF(COUNT($H507:M507)='RFM input'!$AA$7,SUM($G507:M507),0)","v":0},{"$f":"IF(COUNT($H507:N507)='RFM input'!$AA$7,SUM($G507:N507),0)","v":0},{"$f":"IF(COUNT($H507:O507)='RFM input'!$AA$7,SUM($G507:O507),0)","v":0},{"$f":"IF(COUNT($H507:P507)='RFM input'!$AA$7,SUM($G507:P507),0)","v":0},{"$f":"IF(COUNT($H507:Q507)='RFM input'!$AA$7,SUM($G507:Q507),0)","v":0}]
[{"$f":"A507+1","v":40},null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(COUNTA($G509:G509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:G509)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G509:H509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:H509)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G509:I509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:I509)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G509:J509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:J509)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G509:K509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:K509)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G509:L509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:L509)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G509:M509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:M509)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G509:N509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:N509)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G509:O509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:O509)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G509:P509)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A509,1)+(SUM($F509:P509)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H509:I509)='RFM input'!$AA$7,SUM($G509:I509),0)","v":0},{"$f":"IF(COUNT($H509:J509)='RFM input'!$AA$7,SUM($G509:J509),0)","v":0},{"$f":"IF(COUNT($H509:K509)='RFM input'!$AA$7,SUM($G509:K509),0)","v":0},{"$f":"IF(COUNT($H509:L509)='RFM input'!$AA$7,SUM($G509:L509),0)","v":0},{"$f":"IF(COUNT($H509:M509)='RFM input'!$AA$7,SUM($G509:M509),0)","v":0},{"$f":"IF(COUNT($H509:N509)='RFM input'!$AA$7,SUM($G509:N509),0)","v":0},{"$f":"IF(COUNT($H509:O509)='RFM input'!$AA$7,SUM($G509:O509),0)","v":0},{"$f":"IF(COUNT($H509:P509)='RFM input'!$AA$7,SUM($G509:P509),0)","v":0},{"$f":"IF(COUNT($H509:Q509)='RFM input'!$AA$7,SUM($G509:Q509),0)","v":0}]
[{"$f":"A509+1","v":41},null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(COUNTA($G511:G511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:G511)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G511:H511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:H511)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G511:I511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:I511)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G511:J511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:J511)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G511:K511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:K511)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G511:L511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:L511)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G511:M511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:M511)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G511:N511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:N511)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G511:O511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:O511)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G511:P511)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A511,1)+(SUM($F511:P511)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H511:I511)='RFM input'!$AA$7,SUM($G511:I511),0)","v":0},{"$f":"IF(COUNT($H511:J511)='RFM input'!$AA$7,SUM($G511:J511),0)","v":0},{"$f":"IF(COUNT($H511:K511)='RFM input'!$AA$7,SUM($G511:K511),0)","v":0},{"$f":"IF(COUNT($H511:L511)='RFM input'!$AA$7,SUM($G511:L511),0)","v":0},{"$f":"IF(COUNT($H511:M511)='RFM input'!$AA$7,SUM($G511:M511),0)","v":0},{"$f":"IF(COUNT($H511:N511)='RFM input'!$AA$7,SUM($G511:N511),0)","v":0},{"$f":"IF(COUNT($H511:O511)='RFM input'!$AA$7,SUM($G511:O511),0)","v":0},{"$f":"IF(COUNT($H511:P511)='RFM input'!$AA$7,SUM($G511:P511),0)","v":0},{"$f":"IF(COUNT($H511:Q511)='RFM input'!$AA$7,SUM($G511:Q511),0)","v":0}]
[{"$f":"A511+1","v":42},null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(COUNTA($G513:G513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:G513)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G513:H513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:H513)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G513:I513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:I513)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G513:J513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:J513)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G513:K513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:K513)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G513:L513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:L513)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G513:M513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:M513)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G513:N513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:N513)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G513:O513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:O513)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G513:P513)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A513,1)+(SUM($F513:P513)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H513:I513)='RFM input'!$AA$7,SUM($G513:I513),0)","v":0},{"$f":"IF(COUNT($H513:J513)='RFM input'!$AA$7,SUM($G513:J513),0)","v":0},{"$f":"IF(COUNT($H513:K513)='RFM input'!$AA$7,SUM($G513:K513),0)","v":0},{"$f":"IF(COUNT($H513:L513)='RFM input'!$AA$7,SUM($G513:L513),0)","v":0},{"$f":"IF(COUNT($H513:M513)='RFM input'!$AA$7,SUM($G513:M513),0)","v":0},{"$f":"IF(COUNT($H513:N513)='RFM input'!$AA$7,SUM($G513:N513),0)","v":0},{"$f":"IF(COUNT($H513:O513)='RFM input'!$AA$7,SUM($G513:O513),0)","v":0},{"$f":"IF(COUNT($H513:P513)='RFM input'!$AA$7,SUM($G513:P513),0)","v":0},{"$f":"IF(COUNT($H513:Q513)='RFM input'!$AA$7,SUM($G513:Q513),0)","v":0}]
[{"$f":"A513+1","v":43},null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(COUNTA($G515:G515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:G515)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G515:H515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:H515)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G515:I515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:I515)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G515:J515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:J515)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G515:K515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:K515)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G515:L515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:L515)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G515:M515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:M515)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G515:N515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:N515)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G515:O515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:O515)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G515:P515)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A515,1)+(SUM($F515:P515)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H515:I515)='RFM input'!$AA$7,SUM($G515:I515),0)","v":0},{"$f":"IF(COUNT($H515:J515)='RFM input'!$AA$7,SUM($G515:J515),0)","v":0},{"$f":"IF(COUNT($H515:K515)='RFM input'!$AA$7,SUM($G515:K515),0)","v":0},{"$f":"IF(COUNT($H515:L515)='RFM input'!$AA$7,SUM($G515:L515),0)","v":0},{"$f":"IF(COUNT($H515:M515)='RFM input'!$AA$7,SUM($G515:M515),0)","v":0},{"$f":"IF(COUNT($H515:N515)='RFM input'!$AA$7,SUM($G515:N515),0)","v":0},{"$f":"IF(COUNT($H515:O515)='RFM input'!$AA$7,SUM($G515:O515),0)","v":0},{"$f":"IF(COUNT($H515:P515)='RFM input'!$AA$7,SUM($G515:P515),0)","v":0},{"$f":"IF(COUNT($H515:Q515)='RFM input'!$AA$7,SUM($G515:Q515),0)","v":0}]
[{"$f":"A515+1","v":44},null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(COUNTA($G517:G517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:G517)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G517:H517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:H517)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G517:I517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:I517)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G517:J517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:J517)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G517:K517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:K517)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G517:L517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:L517)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G517:M517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:M517)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G517:N517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:N517)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G517:O517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:O517)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G517:P517)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A517,1)+(SUM($F517:P517)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H517:I517)='RFM input'!$AA$7,SUM($G517:I517),0)","v":0},{"$f":"IF(COUNT($H517:J517)='RFM input'!$AA$7,SUM($G517:J517),0)","v":0},{"$f":"IF(COUNT($H517:K517)='RFM input'!$AA$7,SUM($G517:K517),0)","v":0},{"$f":"IF(COUNT($H517:L517)='RFM input'!$AA$7,SUM($G517:L517),0)","v":0},{"$f":"IF(COUNT($H517:M517)='RFM input'!$AA$7,SUM($G517:M517),0)","v":0},{"$f":"IF(COUNT($H517:N517)='RFM input'!$AA$7,SUM($G517:N517),0)","v":0},{"$f":"IF(COUNT($H517:O517)='RFM input'!$AA$7,SUM($G517:O517),0)","v":0},{"$f":"IF(COUNT($H517:P517)='RFM input'!$AA$7,SUM($G517:P517),0)","v":0},{"$f":"IF(COUNT($H517:Q517)='RFM input'!$AA$7,SUM($G517:Q517),0)","v":0}]
[{"$f":"A517+1","v":45},null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(COUNTA($G519:G519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:G519)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G519:H519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:H519)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G519:I519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:I519)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G519:J519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:J519)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G519:K519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:K519)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G519:L519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:L519)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G519:M519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:M519)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G519:N519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:N519)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G519:O519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:O519)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G519:P519)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A519,1)+(SUM($F519:P519)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H519:I519)='RFM input'!$AA$7,SUM($G519:I519),0)","v":0},{"$f":"IF(COUNT($H519:J519)='RFM input'!$AA$7,SUM($G519:J519),0)","v":0},{"$f":"IF(COUNT($H519:K519)='RFM input'!$AA$7,SUM($G519:K519),0)","v":0},{"$f":"IF(COUNT($H519:L519)='RFM input'!$AA$7,SUM($G519:L519),0)","v":0},{"$f":"IF(COUNT($H519:M519)='RFM input'!$AA$7,SUM($G519:M519),0)","v":0},{"$f":"IF(COUNT($H519:N519)='RFM input'!$AA$7,SUM($G519:N519),0)","v":0},{"$f":"IF(COUNT($H519:O519)='RFM input'!$AA$7,SUM($G519:O519),0)","v":0},{"$f":"IF(COUNT($H519:P519)='RFM input'!$AA$7,SUM($G519:P519),0)","v":0},{"$f":"IF(COUNT($H519:Q519)='RFM input'!$AA$7,SUM($G519:Q519),0)","v":0}]
[{"$f":"A519+1","v":46},null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(COUNTA($G521:G521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:G521)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G521:H521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:H521)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G521:I521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:I521)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G521:J521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:J521)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G521:K521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:K521)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G521:L521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:L521)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G521:M521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:M521)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G521:N521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:N521)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G521:O521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:O521)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G521:P521)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A521,1)+(SUM($F521:P521)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H521:I521)='RFM input'!$AA$7,SUM($G521:I521),0)","v":0},{"$f":"IF(COUNT($H521:J521)='RFM input'!$AA$7,SUM($G521:J521),0)","v":0},{"$f":"IF(COUNT($H521:K521)='RFM input'!$AA$7,SUM($G521:K521),0)","v":0},{"$f":"IF(COUNT($H521:L521)='RFM input'!$AA$7,SUM($G521:L521),0)","v":0},{"$f":"IF(COUNT($H521:M521)='RFM input'!$AA$7,SUM($G521:M521),0)","v":0},{"$f":"IF(COUNT($H521:N521)='RFM input'!$AA$7,SUM($G521:N521),0)","v":0},{"$f":"IF(COUNT($H521:O521)='RFM input'!$AA$7,SUM($G521:O521),0)","v":0},{"$f":"IF(COUNT($H521:P521)='RFM input'!$AA$7,SUM($G521:P521),0)","v":0},{"$f":"IF(COUNT($H521:Q521)='RFM input'!$AA$7,SUM($G521:Q521),0)","v":0}]
[{"$f":"A521+1","v":47},null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(COUNTA($G523:G523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:G523)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G523:H523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:H523)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G523:I523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:I523)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G523:J523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:J523)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G523:K523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:K523)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G523:L523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:L523)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G523:M523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:M523)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G523:N523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:N523)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G523:O523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:O523)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G523:P523)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A523,1)+(SUM($F523:P523)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H523:I523)='RFM input'!$AA$7,SUM($G523:I523),0)","v":0},{"$f":"IF(COUNT($H523:J523)='RFM input'!$AA$7,SUM($G523:J523),0)","v":0},{"$f":"IF(COUNT($H523:K523)='RFM input'!$AA$7,SUM($G523:K523),0)","v":0},{"$f":"IF(COUNT($H523:L523)='RFM input'!$AA$7,SUM($G523:L523),0)","v":0},{"$f":"IF(COUNT($H523:M523)='RFM input'!$AA$7,SUM($G523:M523),0)","v":0},{"$f":"IF(COUNT($H523:N523)='RFM input'!$AA$7,SUM($G523:N523),0)","v":0},{"$f":"IF(COUNT($H523:O523)='RFM input'!$AA$7,SUM($G523:O523),0)","v":0},{"$f":"IF(COUNT($H523:P523)='RFM input'!$AA$7,SUM($G523:P523),0)","v":0},{"$f":"IF(COUNT($H523:Q523)='RFM input'!$AA$7,SUM($G523:Q523),0)","v":0}]
[{"$f":"A523+1","v":48},null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(COUNTA($G525:G525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:G525)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G525:H525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:H525)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G525:I525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:I525)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G525:J525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:J525)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G525:K525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:K525)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G525:L525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:L525)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G525:M525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:M525)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G525:N525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:N525)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G525:O525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:O525)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G525:P525)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A525,1)+(SUM($F525:P525)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H525:I525)='RFM input'!$AA$7,SUM($G525:I525),0)","v":0},{"$f":"IF(COUNT($H525:J525)='RFM input'!$AA$7,SUM($G525:J525),0)","v":0},{"$f":"IF(COUNT($H525:K525)='RFM input'!$AA$7,SUM($G525:K525),0)","v":0},{"$f":"IF(COUNT($H525:L525)='RFM input'!$AA$7,SUM($G525:L525),0)","v":0},{"$f":"IF(COUNT($H525:M525)='RFM input'!$AA$7,SUM($G525:M525),0)","v":0},{"$f":"IF(COUNT($H525:N525)='RFM input'!$AA$7,SUM($G525:N525),0)","v":0},{"$f":"IF(COUNT($H525:O525)='RFM input'!$AA$7,SUM($G525:O525),0)","v":0},{"$f":"IF(COUNT($H525:P525)='RFM input'!$AA$7,SUM($G525:P525),0)","v":0},{"$f":"IF(COUNT($H525:Q525)='RFM input'!$AA$7,SUM($G525:Q525),0)","v":0}]
[{"$f":"A525+1","v":49},null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(COUNTA($G527:G527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:G527)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G527:H527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:H527)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G527:I527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:I527)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G527:J527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:J527)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G527:K527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:K527)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G527:L527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:L527)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G527:M527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:M527)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G527:N527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:N527)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G527:O527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:O527)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G527:P527)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A527,1)+(SUM($F527:P527)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H527:I527)='RFM input'!$AA$7,SUM($G527:I527),0)","v":0},{"$f":"IF(COUNT($H527:J527)='RFM input'!$AA$7,SUM($G527:J527),0)","v":0},{"$f":"IF(COUNT($H527:K527)='RFM input'!$AA$7,SUM($G527:K527),0)","v":0},{"$f":"IF(COUNT($H527:L527)='RFM input'!$AA$7,SUM($G527:L527),0)","v":0},{"$f":"IF(COUNT($H527:M527)='RFM input'!$AA$7,SUM($G527:M527),0)","v":0},{"$f":"IF(COUNT($H527:N527)='RFM input'!$AA$7,SUM($G527:N527),0)","v":0},{"$f":"IF(COUNT($H527:O527)='RFM input'!$AA$7,SUM($G527:O527),0)","v":0},{"$f":"IF(COUNT($H527:P527)='RFM input'!$AA$7,SUM($G527:P527),0)","v":0},{"$f":"IF(COUNT($H527:Q527)='RFM input'!$AA$7,SUM($G527:Q527),0)","v":0}]
[{"$f":"A527+1","v":50},null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(COUNTA($G529:G529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:G529)))*H$8,0)","v":0},{"$f":"IF(COUNTA($G529:H529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:H529)))*I$8,0)","v":0},{"$f":"IF(COUNTA($G529:I529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:I529)))*J$8,0)","v":0},{"$f":"IF(COUNTA($G529:J529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:J529)))*K$8,0)","v":0},{"$f":"IF(COUNTA($G529:K529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:K529)))*L$8,0)","v":0},{"$f":"IF(COUNTA($G529:L529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:L529)))*M$8,0)","v":0},{"$f":"IF(COUNTA($G529:M529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:M529)))*N$8,0)","v":0},{"$f":"IF(COUNTA($G529:N529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:N529)))*O$8,0)","v":0},{"$f":"IF(COUNTA($G529:O529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:O529)))*P$8,0)","v":0},{"$f":"IF(COUNTA($G529:P529)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A529,1)+(SUM($F529:P529)))*Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H529:I529)='RFM input'!$AA$7,SUM($G529:I529),0)","v":0},{"$f":"IF(COUNT($H529:J529)='RFM input'!$AA$7,SUM($G529:J529),0)","v":0},{"$f":"IF(COUNT($H529:K529)='RFM input'!$AA$7,SUM($G529:K529),0)","v":0},{"$f":"IF(COUNT($H529:L529)='RFM input'!$AA$7,SUM($G529:L529),0)","v":0},{"$f":"IF(COUNT($H529:M529)='RFM input'!$AA$7,SUM($G529:M529),0)","v":0},{"$f":"IF(COUNT($H529:N529)='RFM input'!$AA$7,SUM($G529:N529),0)","v":0},{"$f":"IF(COUNT($H529:O529)='RFM input'!$AA$7,SUM($G529:O529),0)","v":0},{"$f":"IF(COUNT($H529:P529)='RFM input'!$AA$7,SUM($G529:P529),0)","v":0},{"$f":"IF(COUNT($H529:Q529)='RFM input'!$AA$7,SUM($G529:Q529),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H430:I430)='RFM input'!$AA$7, SUM($G430:I430), 0)","v":0},{"$f":"IF(COUNT($H430:J430)='RFM input'!$AA$7, SUM($G430:J430), 0)","v":0},{"$f":"IF(COUNT($H430:K430)='RFM input'!$AA$7, SUM($G430:K430), 0)","v":0},{"$f":"IF(COUNT($H430:L430)='RFM input'!$AA$7, SUM($G430:L430), 0)","v":0},{"$f":"IF(COUNT($H430:M430)='RFM input'!$AA$7, SUM($G430:M430), 0)","v":0},{"$f":"IF(COUNT($H430:N430)='RFM input'!$AA$7, SUM($G430:N430), 0)","v":0},{"$f":"IF(COUNT($H430:O430)='RFM input'!$AA$7, SUM($G430:O430), 0)","v":0},{"$f":"IF(COUNT($H430:P430)='RFM input'!$AA$7, SUM($G430:P430), 0)","v":0},{"$f":"IF(COUNT($H430:Q430)='RFM input'!$AA$7, SUM($G430:Q430), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex in Final Year (Year t-1) - As Commissioned"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory period)",null,null,null,null,{"$f":"SUM(G536:G585)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!N7","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!N8","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!N9","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!N10","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!N11","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!N12","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!N13","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!N14","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!N15","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!N16","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!N17","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!N18","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!N19","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!N20","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!N21","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!N22","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!N23","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!N24","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!N25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!N36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!N37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!N38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!N39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!N40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!N41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!N42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!N43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!N44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!N45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!N46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!N47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!N48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!N49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!N50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!N51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!N52","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!N53","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!N54","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!N55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!N56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G588:G637)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!G331*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!G332*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!G333*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!G334*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!G335*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!G336*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!G337*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!G338*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!G339*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!G340*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!G341*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!G342*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!G343*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!G344*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!G345*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!G346*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!G347*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!G348*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!G349*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G350*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G351*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G352*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G353*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G354*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G355*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G356*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G357*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G358*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G359*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G360*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G361*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G362*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G363*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G364*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G365*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G366*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G367*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G368*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G369*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G370*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G371*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G372*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G373*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G374*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G375*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G376*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!G377*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!G378*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!G379*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G380*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex (indexed)",null,null,null,null,{"$f":"SUM(G640:G689)","v":0},{"$f":"SUM(H640:H689)","v":0},{"$f":"SUM(I640:I689)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G588-G536","v":0},{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G640*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G640*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G640*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G640*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G640*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G640*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G640*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G640*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G640*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G640*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"G589-G537","v":0},{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G641*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G641*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G641*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G641*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G641*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G641*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G641*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G641*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G641*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G641*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G642*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G642*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G642*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G642*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G642*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G642*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G642*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G642*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G642*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G642*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G643*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G643*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G643*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G643*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G643*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G643*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G643*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G643*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G643*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G643*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G644*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G644*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G644*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G644*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G644*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G644*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G644*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G644*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G644*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G644*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G645*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G645*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G645*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G645*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G645*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G645*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G645*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G645*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G645*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G645*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G646*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G646*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G646*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G646*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G646*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G646*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G646*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G646*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G646*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G646*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G647*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G647*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G647*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G647*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G647*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G647*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G647*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G647*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G647*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G647*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G648*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G648*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G648*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G648*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G648*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G648*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G648*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G648*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G648*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G648*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G649*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G649*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G649*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G649*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G649*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G649*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G649*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G649*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G649*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G649*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G650*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G650*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G650*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G650*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G650*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G650*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G650*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G650*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G650*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G650*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G651*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G651*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G651*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G651*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G651*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G651*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G651*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G651*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G651*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G651*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G652*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G652*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G652*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G652*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G652*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G652*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G652*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G652*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G652*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G652*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G653*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G653*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G653*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G653*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G653*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G653*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G653*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G653*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G653*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G653*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G654*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G654*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G654*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G654*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G654*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G654*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G654*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G654*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G654*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G654*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G655*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G655*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G655*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G655*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G655*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G655*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G655*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G655*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G655*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G655*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G656*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G656*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G656*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G656*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G656*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G656*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G656*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G656*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G656*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G656*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G657*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G657*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G657*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G657*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G657*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G657*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G657*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G657*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G657*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G657*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G658*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G658*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G658*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G658*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G658*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G658*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G658*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G658*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G658*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G658*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G659*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G659*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G659*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G659*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G659*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G659*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G659*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G659*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G659*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G659*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G660*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G660*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G660*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G660*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G660*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G660*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G660*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G660*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G660*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G660*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G661*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G661*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G661*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G661*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G661*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G661*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G661*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G661*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G661*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G661*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G662*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G662*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G662*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G662*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G662*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G662*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G662*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G662*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G662*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G662*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G663*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G663*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G663*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G663*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G663*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G663*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G663*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G663*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G663*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G663*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G664*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G664*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G664*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G664*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G664*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G664*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G664*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G664*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G664*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G664*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G665*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G665*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G665*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G665*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G665*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G665*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G665*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G665*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G665*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G665*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G666*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G666*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G666*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G666*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G666*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G666*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G666*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G666*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G666*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G666*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G667*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G667*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G667*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G667*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G667*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G667*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G667*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G667*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G667*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G667*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G668*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G668*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G668*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G668*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G668*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G668*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G668*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G668*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G668*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G668*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G669*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G669*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G669*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G669*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G669*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G669*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G669*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G669*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G669*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G669*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G670*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G670*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G670*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G670*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G670*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G670*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G670*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G670*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G670*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G670*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G671*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G671*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G671*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G671*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G671*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G671*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G671*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G671*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G671*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G671*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G672*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G672*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G672*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G672*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G672*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G672*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G672*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G672*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G672*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G672*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G673*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G673*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G673*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G673*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G673*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G673*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G673*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G673*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G673*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G673*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G674*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G674*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G674*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G674*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G674*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G674*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G674*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G674*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G674*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G674*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G675*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G675*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G675*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G675*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G675*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G675*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G675*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G675*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G675*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G675*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G676*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G676*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G676*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G676*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G676*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G676*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G676*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G676*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G676*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G676*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G677*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G677*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G677*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G677*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G677*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G677*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G677*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G677*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G677*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G677*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G678*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G678*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G678*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G678*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G678*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G678*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G678*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G678*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G678*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G678*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G679*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G679*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G679*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G679*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G679*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G679*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G679*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G679*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G679*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G679*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G680*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G680*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G680*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G680*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G680*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G680*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G680*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G680*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G680*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G680*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G681*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G681*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G681*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G681*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G681*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G681*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G681*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G681*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G681*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G681*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G682*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G682*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G682*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G682*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G682*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G682*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G682*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G682*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G682*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G682*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G683*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G683*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G683*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G683*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G683*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G683*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G683*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G683*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G683*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G683*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G684*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G684*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G684*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G684*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G684*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G684*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G684*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G684*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G684*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G684*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G685*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G685*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G685*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G685*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G685*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G685*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G685*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G685*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G685*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G685*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G686*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G686*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G686*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G686*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G686*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G686*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G686*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G686*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G686*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G686*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G687*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G687*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G687*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G687*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G687*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G687*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G687*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G687*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G687*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G687*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G688*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G688*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G688*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G688*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G688*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G688*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G688*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G688*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G688*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G688*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$691:H$691)='RFM input'!$AA$7, $G689*H$7, 0)","v":0},{"$f":"IF(COUNT($H$691:I$691)='RFM input'!$AA$7, $G689*I$7, 0)","v":0},{"$f":"IF(COUNT($H$691:J$691)='RFM input'!$AA$7, $G689*J$7, 0)","v":0},{"$f":"IF(COUNT($H$691:K$691)='RFM input'!$AA$7, $G689*K$7, 0)","v":0},{"$f":"IF(COUNT($H$691:L$691)='RFM input'!$AA$7, $G689*L$7, 0)","v":0},{"$f":"IF(COUNT($H$691:M$691)='RFM input'!$AA$7, $G689*M$7, 0)","v":0},{"$f":"IF(COUNT($H$691:N$691)='RFM input'!$AA$7, $G689*N$7, 0)","v":0},{"$f":"IF(COUNT($H$691:O$691)='RFM input'!$AA$7, $G689*O$7, 0)","v":0},{"$f":"IF(COUNT($H$691:P$691)='RFM input'!$AA$7, $G689*P$7, 0)","v":0},{"$f":"IF(COUNT($H$691:Q$691)='RFM input'!$AA$7, $G689*Q$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Difference - Net Capex (as incurred)",null,null,null,null,null,{"$f":"SUM(H692,H694,H696,H698,H700,H702,H704,H706,H708,H710,H712,H714,H716,H718,H720,H722,H724,H726,H728,H730,H732,H734,H736,H738,H740,H742,H744,H746,H748,H750,H752,H754,H756,H758,H760,H762,H764,H766,H768,H770,H772,H774,H776,H778,H780,H782,H784,H786,H788,H790)","v":0},{"$f":"SUM(I692,I694,I696,I698,I700,I702,I704,I706,I708,I710,I712,I714,I716,I718,I720,I722,I724,I726,I728,I730,I732,I734,I736,I738,I740,I742,I744,I746,I748,I750,I752,I754,I756,I758,I760,I762,I764,I766,I768,I770,I772,I774,I776,I778,I780,I782,I784,I786,I788,I790)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"($G118+(SUM($G692:G692)))*H$9","v":0},{"$f":"($G118+(SUM($G692:H692)))*I$9","v":0},{"$f":"IF(COUNT($H692:I692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:I692)))*J$9)","v":0},{"$f":"IF(COUNT($H692:J692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:J692)))*K$9)","v":0},{"$f":"IF(COUNT($H692:K692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:K692)))*L$9)","v":0},{"$f":"IF(COUNT($H692:L692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:L692)))*M$9)","v":0},{"$f":"IF(COUNT($H692:M692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:M692)))*N$9)","v":0},{"$f":"IF(COUNT($H692:N692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:N692)))*O$9)","v":0},{"$f":"IF(COUNT($H692:O692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:O692)))*P$9)","v":0},{"$f":"IF(COUNT($H692:P692)>='RFM input'!$AA$7,0,($G118+(SUM($G692:P692)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H692:I692)='RFM input'!$AA$7, SUM($G692:I692)*I$7, 0)","v":0},{"$f":"IF(COUNT($H692:J692)='RFM input'!$AA$7, SUM($G692:J692)*J$7, 0)","v":0},{"$f":"IF(COUNT($H692:K692)='RFM input'!$AA$7, SUM($G692:K692)*K$7, 0)","v":0},{"$f":"IF(COUNT($H692:L692)='RFM input'!$AA$7, SUM($G692:L692)*L$7, 0)","v":0},{"$f":"IF(COUNT($H692:M692)='RFM input'!$AA$7, SUM($G692:M692)*M$7, 0)","v":0},{"$f":"IF(COUNT($H692:N692)='RFM input'!$AA$7, SUM($G692:N692)*N$7, 0)","v":0},{"$f":"IF(COUNT($H692:O692)='RFM input'!$AA$7, SUM($G692:O692)*O$7, 0)","v":0},{"$f":"IF(COUNT($H692:P692)='RFM input'!$AA$7, SUM($G692:P692)*P$7, 0)","v":0},{"$f":"IF(COUNT($H692:Q692)='RFM input'!$AA$7, SUM($G692:Q692)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"($G119+(SUM($G694:G694)))*H$9","v":0},{"$f":"($G119+(SUM($G694:H694)))*I$9","v":0},{"$f":"IF(COUNT($H694:I694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:I694)))*J$9)","v":0},{"$f":"IF(COUNT($H694:J694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:J694)))*K$9)","v":0},{"$f":"IF(COUNT($H694:K694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:K694)))*L$9)","v":0},{"$f":"IF(COUNT($H694:L694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:L694)))*M$9)","v":0},{"$f":"IF(COUNT($H694:M694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:M694)))*N$9)","v":0},{"$f":"IF(COUNT($H694:N694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:N694)))*O$9)","v":0},{"$f":"IF(COUNT($H694:O694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:O694)))*P$9)","v":0},{"$f":"IF(COUNT($H694:P694)>='RFM input'!$AA$7,0,($G119+(SUM($G694:P694)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H694:I694)='RFM input'!$AA$7, SUM($G694:I694)*I$7, 0)","v":0},{"$f":"IF(COUNT($H694:J694)='RFM input'!$AA$7, SUM($G694:J694)*J$7, 0)","v":0},{"$f":"IF(COUNT($H694:K694)='RFM input'!$AA$7, SUM($G694:K694)*K$7, 0)","v":0},{"$f":"IF(COUNT($H694:L694)='RFM input'!$AA$7, SUM($G694:L694)*L$7, 0)","v":0},{"$f":"IF(COUNT($H694:M694)='RFM input'!$AA$7, SUM($G694:M694)*M$7, 0)","v":0},{"$f":"IF(COUNT($H694:N694)='RFM input'!$AA$7, SUM($G694:N694)*N$7, 0)","v":0},{"$f":"IF(COUNT($H694:O694)='RFM input'!$AA$7, SUM($G694:O694)*O$7, 0)","v":0},{"$f":"IF(COUNT($H694:P694)='RFM input'!$AA$7, SUM($G694:P694)*P$7, 0)","v":0},{"$f":"IF(COUNT($H694:Q694)='RFM input'!$AA$7, SUM($G694:Q694)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"($G120+(SUM($G696:G696)))*H$9","v":0},{"$f":"($G120+(SUM($G696:H696)))*I$9","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:I696)))*J$9)","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:J696)))*K$9)","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:K696)))*L$9)","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:L696)))*M$9)","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:M696)))*N$9)","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:N696)))*O$9)","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:O696)))*P$9)","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AA$7,0,($G120+(SUM($G696:P696)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H696:I696)='RFM input'!$AA$7, SUM($G696:I696)*I$7, 0)","v":0},{"$f":"IF(COUNT($H696:J696)='RFM input'!$AA$7, SUM($G696:J696)*J$7, 0)","v":0},{"$f":"IF(COUNT($H696:K696)='RFM input'!$AA$7, SUM($G696:K696)*K$7, 0)","v":0},{"$f":"IF(COUNT($H696:L696)='RFM input'!$AA$7, SUM($G696:L696)*L$7, 0)","v":0},{"$f":"IF(COUNT($H696:M696)='RFM input'!$AA$7, SUM($G696:M696)*M$7, 0)","v":0},{"$f":"IF(COUNT($H696:N696)='RFM input'!$AA$7, SUM($G696:N696)*N$7, 0)","v":0},{"$f":"IF(COUNT($H696:O696)='RFM input'!$AA$7, SUM($G696:O696)*O$7, 0)","v":0},{"$f":"IF(COUNT($H696:P696)='RFM input'!$AA$7, SUM($G696:P696)*P$7, 0)","v":0},{"$f":"IF(COUNT($H696:Q696)='RFM input'!$AA$7, SUM($G696:Q696)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"($G121+(SUM($G698:G698)))*H$9","v":0},{"$f":"($G121+(SUM($G698:H698)))*I$9","v":0},{"$f":"IF(COUNT($H698:I698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:I698)))*J$9)","v":0},{"$f":"IF(COUNT($H698:J698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:J698)))*K$9)","v":0},{"$f":"IF(COUNT($H698:K698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:K698)))*L$9)","v":0},{"$f":"IF(COUNT($H698:L698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:L698)))*M$9)","v":0},{"$f":"IF(COUNT($H698:M698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:M698)))*N$9)","v":0},{"$f":"IF(COUNT($H698:N698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:N698)))*O$9)","v":0},{"$f":"IF(COUNT($H698:O698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:O698)))*P$9)","v":0},{"$f":"IF(COUNT($H698:P698)>='RFM input'!$AA$7,0,($G121+(SUM($G698:P698)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H698:I698)='RFM input'!$AA$7, SUM($G698:I698)*I$7, 0)","v":0},{"$f":"IF(COUNT($H698:J698)='RFM input'!$AA$7, SUM($G698:J698)*J$7, 0)","v":0},{"$f":"IF(COUNT($H698:K698)='RFM input'!$AA$7, SUM($G698:K698)*K$7, 0)","v":0},{"$f":"IF(COUNT($H698:L698)='RFM input'!$AA$7, SUM($G698:L698)*L$7, 0)","v":0},{"$f":"IF(COUNT($H698:M698)='RFM input'!$AA$7, SUM($G698:M698)*M$7, 0)","v":0},{"$f":"IF(COUNT($H698:N698)='RFM input'!$AA$7, SUM($G698:N698)*N$7, 0)","v":0},{"$f":"IF(COUNT($H698:O698)='RFM input'!$AA$7, SUM($G698:O698)*O$7, 0)","v":0},{"$f":"IF(COUNT($H698:P698)='RFM input'!$AA$7, SUM($G698:P698)*P$7, 0)","v":0},{"$f":"IF(COUNT($H698:Q698)='RFM input'!$AA$7, SUM($G698:Q698)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"($G122+(SUM($G700:G700)))*H$9","v":0},{"$f":"($G122+(SUM($G700:H700)))*I$9","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:I700)))*J$9)","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:J700)))*K$9)","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:K700)))*L$9)","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:L700)))*M$9)","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:M700)))*N$9)","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:N700)))*O$9)","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:O700)))*P$9)","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AA$7,0,($G122+(SUM($G700:P700)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H700:I700)='RFM input'!$AA$7, SUM($G700:I700)*I$7, 0)","v":0},{"$f":"IF(COUNT($H700:J700)='RFM input'!$AA$7, SUM($G700:J700)*J$7, 0)","v":0},{"$f":"IF(COUNT($H700:K700)='RFM input'!$AA$7, SUM($G700:K700)*K$7, 0)","v":0},{"$f":"IF(COUNT($H700:L700)='RFM input'!$AA$7, SUM($G700:L700)*L$7, 0)","v":0},{"$f":"IF(COUNT($H700:M700)='RFM input'!$AA$7, SUM($G700:M700)*M$7, 0)","v":0},{"$f":"IF(COUNT($H700:N700)='RFM input'!$AA$7, SUM($G700:N700)*N$7, 0)","v":0},{"$f":"IF(COUNT($H700:O700)='RFM input'!$AA$7, SUM($G700:O700)*O$7, 0)","v":0},{"$f":"IF(COUNT($H700:P700)='RFM input'!$AA$7, SUM($G700:P700)*P$7, 0)","v":0},{"$f":"IF(COUNT($H700:Q700)='RFM input'!$AA$7, SUM($G700:Q700)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"($G123+(SUM($G702:G702)))*H$9","v":0},{"$f":"($G123+(SUM($G702:H702)))*I$9","v":0},{"$f":"IF(COUNT($H702:I702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:I702)))*J$9)","v":0},{"$f":"IF(COUNT($H702:J702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:J702)))*K$9)","v":0},{"$f":"IF(COUNT($H702:K702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:K702)))*L$9)","v":0},{"$f":"IF(COUNT($H702:L702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:L702)))*M$9)","v":0},{"$f":"IF(COUNT($H702:M702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:M702)))*N$9)","v":0},{"$f":"IF(COUNT($H702:N702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:N702)))*O$9)","v":0},{"$f":"IF(COUNT($H702:O702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:O702)))*P$9)","v":0},{"$f":"IF(COUNT($H702:P702)>='RFM input'!$AA$7,0,($G123+(SUM($G702:P702)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H702:I702)='RFM input'!$AA$7, SUM($G702:I702)*I$7, 0)","v":0},{"$f":"IF(COUNT($H702:J702)='RFM input'!$AA$7, SUM($G702:J702)*J$7, 0)","v":0},{"$f":"IF(COUNT($H702:K702)='RFM input'!$AA$7, SUM($G702:K702)*K$7, 0)","v":0},{"$f":"IF(COUNT($H702:L702)='RFM input'!$AA$7, SUM($G702:L702)*L$7, 0)","v":0},{"$f":"IF(COUNT($H702:M702)='RFM input'!$AA$7, SUM($G702:M702)*M$7, 0)","v":0},{"$f":"IF(COUNT($H702:N702)='RFM input'!$AA$7, SUM($G702:N702)*N$7, 0)","v":0},{"$f":"IF(COUNT($H702:O702)='RFM input'!$AA$7, SUM($G702:O702)*O$7, 0)","v":0},{"$f":"IF(COUNT($H702:P702)='RFM input'!$AA$7, SUM($G702:P702)*P$7, 0)","v":0},{"$f":"IF(COUNT($H702:Q702)='RFM input'!$AA$7, SUM($G702:Q702)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"($G124+(SUM($G704:G704)))*H$9","v":0},{"$f":"($G124+(SUM($G704:H704)))*I$9","v":0},{"$f":"IF(COUNT($H704:I704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:I704)))*J$9)","v":0},{"$f":"IF(COUNT($H704:J704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:J704)))*K$9)","v":0},{"$f":"IF(COUNT($H704:K704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:K704)))*L$9)","v":0},{"$f":"IF(COUNT($H704:L704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:L704)))*M$9)","v":0},{"$f":"IF(COUNT($H704:M704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:M704)))*N$9)","v":0},{"$f":"IF(COUNT($H704:N704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:N704)))*O$9)","v":0},{"$f":"IF(COUNT($H704:O704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:O704)))*P$9)","v":0},{"$f":"IF(COUNT($H704:P704)>='RFM input'!$AA$7,0,($G124+(SUM($G704:P704)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H704:I704)='RFM input'!$AA$7, SUM($G704:I704)*I$7, 0)","v":0},{"$f":"IF(COUNT($H704:J704)='RFM input'!$AA$7, SUM($G704:J704)*J$7, 0)","v":0},{"$f":"IF(COUNT($H704:K704)='RFM input'!$AA$7, SUM($G704:K704)*K$7, 0)","v":0},{"$f":"IF(COUNT($H704:L704)='RFM input'!$AA$7, SUM($G704:L704)*L$7, 0)","v":0},{"$f":"IF(COUNT($H704:M704)='RFM input'!$AA$7, SUM($G704:M704)*M$7, 0)","v":0},{"$f":"IF(COUNT($H704:N704)='RFM input'!$AA$7, SUM($G704:N704)*N$7, 0)","v":0},{"$f":"IF(COUNT($H704:O704)='RFM input'!$AA$7, SUM($G704:O704)*O$7, 0)","v":0},{"$f":"IF(COUNT($H704:P704)='RFM input'!$AA$7, SUM($G704:P704)*P$7, 0)","v":0},{"$f":"IF(COUNT($H704:Q704)='RFM input'!$AA$7, SUM($G704:Q704)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"($G125+(SUM($G706:G706)))*H$9","v":0},{"$f":"($G125+(SUM($G706:H706)))*I$9","v":0},{"$f":"IF(COUNT($H706:I706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:I706)))*J$9)","v":0},{"$f":"IF(COUNT($H706:J706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:J706)))*K$9)","v":0},{"$f":"IF(COUNT($H706:K706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:K706)))*L$9)","v":0},{"$f":"IF(COUNT($H706:L706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:L706)))*M$9)","v":0},{"$f":"IF(COUNT($H706:M706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:M706)))*N$9)","v":0},{"$f":"IF(COUNT($H706:N706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:N706)))*O$9)","v":0},{"$f":"IF(COUNT($H706:O706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:O706)))*P$9)","v":0},{"$f":"IF(COUNT($H706:P706)>='RFM input'!$AA$7,0,($G125+(SUM($G706:P706)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H706:I706)='RFM input'!$AA$7, SUM($G706:I706)*I$7, 0)","v":0},{"$f":"IF(COUNT($H706:J706)='RFM input'!$AA$7, SUM($G706:J706)*J$7, 0)","v":0},{"$f":"IF(COUNT($H706:K706)='RFM input'!$AA$7, SUM($G706:K706)*K$7, 0)","v":0},{"$f":"IF(COUNT($H706:L706)='RFM input'!$AA$7, SUM($G706:L706)*L$7, 0)","v":0},{"$f":"IF(COUNT($H706:M706)='RFM input'!$AA$7, SUM($G706:M706)*M$7, 0)","v":0},{"$f":"IF(COUNT($H706:N706)='RFM input'!$AA$7, SUM($G706:N706)*N$7, 0)","v":0},{"$f":"IF(COUNT($H706:O706)='RFM input'!$AA$7, SUM($G706:O706)*O$7, 0)","v":0},{"$f":"IF(COUNT($H706:P706)='RFM input'!$AA$7, SUM($G706:P706)*P$7, 0)","v":0},{"$f":"IF(COUNT($H706:Q706)='RFM input'!$AA$7, SUM($G706:Q706)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"($G126+(SUM($G708:G708)))*H$9","v":0},{"$f":"($G126+(SUM($G708:H708)))*I$9","v":0},{"$f":"IF(COUNT($H708:I708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:I708)))*J$9)","v":0},{"$f":"IF(COUNT($H708:J708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:J708)))*K$9)","v":0},{"$f":"IF(COUNT($H708:K708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:K708)))*L$9)","v":0},{"$f":"IF(COUNT($H708:L708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:L708)))*M$9)","v":0},{"$f":"IF(COUNT($H708:M708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:M708)))*N$9)","v":0},{"$f":"IF(COUNT($H708:N708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:N708)))*O$9)","v":0},{"$f":"IF(COUNT($H708:O708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:O708)))*P$9)","v":0},{"$f":"IF(COUNT($H708:P708)>='RFM input'!$AA$7,0,($G126+(SUM($G708:P708)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H708:I708)='RFM input'!$AA$7, SUM($G708:I708)*I$7, 0)","v":0},{"$f":"IF(COUNT($H708:J708)='RFM input'!$AA$7, SUM($G708:J708)*J$7, 0)","v":0},{"$f":"IF(COUNT($H708:K708)='RFM input'!$AA$7, SUM($G708:K708)*K$7, 0)","v":0},{"$f":"IF(COUNT($H708:L708)='RFM input'!$AA$7, SUM($G708:L708)*L$7, 0)","v":0},{"$f":"IF(COUNT($H708:M708)='RFM input'!$AA$7, SUM($G708:M708)*M$7, 0)","v":0},{"$f":"IF(COUNT($H708:N708)='RFM input'!$AA$7, SUM($G708:N708)*N$7, 0)","v":0},{"$f":"IF(COUNT($H708:O708)='RFM input'!$AA$7, SUM($G708:O708)*O$7, 0)","v":0},{"$f":"IF(COUNT($H708:P708)='RFM input'!$AA$7, SUM($G708:P708)*P$7, 0)","v":0},{"$f":"IF(COUNT($H708:Q708)='RFM input'!$AA$7, SUM($G708:Q708)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"($G127+(SUM($G710:G710)))*H$9","v":0},{"$f":"($G127+(SUM($G710:H710)))*I$9","v":0},{"$f":"IF(COUNT($H710:I710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:I710)))*J$9)","v":0},{"$f":"IF(COUNT($H710:J710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:J710)))*K$9)","v":0},{"$f":"IF(COUNT($H710:K710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:K710)))*L$9)","v":0},{"$f":"IF(COUNT($H710:L710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:L710)))*M$9)","v":0},{"$f":"IF(COUNT($H710:M710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:M710)))*N$9)","v":0},{"$f":"IF(COUNT($H710:N710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:N710)))*O$9)","v":0},{"$f":"IF(COUNT($H710:O710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:O710)))*P$9)","v":0},{"$f":"IF(COUNT($H710:P710)>='RFM input'!$AA$7,0,($G127+(SUM($G710:P710)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H710:I710)='RFM input'!$AA$7, SUM($G710:I710)*I$7, 0)","v":0},{"$f":"IF(COUNT($H710:J710)='RFM input'!$AA$7, SUM($G710:J710)*J$7, 0)","v":0},{"$f":"IF(COUNT($H710:K710)='RFM input'!$AA$7, SUM($G710:K710)*K$7, 0)","v":0},{"$f":"IF(COUNT($H710:L710)='RFM input'!$AA$7, SUM($G710:L710)*L$7, 0)","v":0},{"$f":"IF(COUNT($H710:M710)='RFM input'!$AA$7, SUM($G710:M710)*M$7, 0)","v":0},{"$f":"IF(COUNT($H710:N710)='RFM input'!$AA$7, SUM($G710:N710)*N$7, 0)","v":0},{"$f":"IF(COUNT($H710:O710)='RFM input'!$AA$7, SUM($G710:O710)*O$7, 0)","v":0},{"$f":"IF(COUNT($H710:P710)='RFM input'!$AA$7, SUM($G710:P710)*P$7, 0)","v":0},{"$f":"IF(COUNT($H710:Q710)='RFM input'!$AA$7, SUM($G710:Q710)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"($G128+(SUM($G712:G712)))*H$9","v":0},{"$f":"($G128+(SUM($G712:H712)))*I$9","v":0},{"$f":"IF(COUNT($H712:I712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:I712)))*J$9)","v":0},{"$f":"IF(COUNT($H712:J712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:J712)))*K$9)","v":0},{"$f":"IF(COUNT($H712:K712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:K712)))*L$9)","v":0},{"$f":"IF(COUNT($H712:L712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:L712)))*M$9)","v":0},{"$f":"IF(COUNT($H712:M712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:M712)))*N$9)","v":0},{"$f":"IF(COUNT($H712:N712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:N712)))*O$9)","v":0},{"$f":"IF(COUNT($H712:O712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:O712)))*P$9)","v":0},{"$f":"IF(COUNT($H712:P712)>='RFM input'!$AA$7,0,($G128+(SUM($G712:P712)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H712:I712)='RFM input'!$AA$7, SUM($G712:I712)*I$7, 0)","v":0},{"$f":"IF(COUNT($H712:J712)='RFM input'!$AA$7, SUM($G712:J712)*J$7, 0)","v":0},{"$f":"IF(COUNT($H712:K712)='RFM input'!$AA$7, SUM($G712:K712)*K$7, 0)","v":0},{"$f":"IF(COUNT($H712:L712)='RFM input'!$AA$7, SUM($G712:L712)*L$7, 0)","v":0},{"$f":"IF(COUNT($H712:M712)='RFM input'!$AA$7, SUM($G712:M712)*M$7, 0)","v":0},{"$f":"IF(COUNT($H712:N712)='RFM input'!$AA$7, SUM($G712:N712)*N$7, 0)","v":0},{"$f":"IF(COUNT($H712:O712)='RFM input'!$AA$7, SUM($G712:O712)*O$7, 0)","v":0},{"$f":"IF(COUNT($H712:P712)='RFM input'!$AA$7, SUM($G712:P712)*P$7, 0)","v":0},{"$f":"IF(COUNT($H712:Q712)='RFM input'!$AA$7, SUM($G712:Q712)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"($G129+(SUM($G714:G714)))*H$9","v":0},{"$f":"($G129+(SUM($G714:H714)))*I$9","v":0},{"$f":"IF(COUNT($H714:I714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:I714)))*J$9)","v":0},{"$f":"IF(COUNT($H714:J714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:J714)))*K$9)","v":0},{"$f":"IF(COUNT($H714:K714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:K714)))*L$9)","v":0},{"$f":"IF(COUNT($H714:L714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:L714)))*M$9)","v":0},{"$f":"IF(COUNT($H714:M714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:M714)))*N$9)","v":0},{"$f":"IF(COUNT($H714:N714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:N714)))*O$9)","v":0},{"$f":"IF(COUNT($H714:O714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:O714)))*P$9)","v":0},{"$f":"IF(COUNT($H714:P714)>='RFM input'!$AA$7,0,($G129+(SUM($G714:P714)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H714:I714)='RFM input'!$AA$7, SUM($G714:I714)*I$7, 0)","v":0},{"$f":"IF(COUNT($H714:J714)='RFM input'!$AA$7, SUM($G714:J714)*J$7, 0)","v":0},{"$f":"IF(COUNT($H714:K714)='RFM input'!$AA$7, SUM($G714:K714)*K$7, 0)","v":0},{"$f":"IF(COUNT($H714:L714)='RFM input'!$AA$7, SUM($G714:L714)*L$7, 0)","v":0},{"$f":"IF(COUNT($H714:M714)='RFM input'!$AA$7, SUM($G714:M714)*M$7, 0)","v":0},{"$f":"IF(COUNT($H714:N714)='RFM input'!$AA$7, SUM($G714:N714)*N$7, 0)","v":0},{"$f":"IF(COUNT($H714:O714)='RFM input'!$AA$7, SUM($G714:O714)*O$7, 0)","v":0},{"$f":"IF(COUNT($H714:P714)='RFM input'!$AA$7, SUM($G714:P714)*P$7, 0)","v":0},{"$f":"IF(COUNT($H714:Q714)='RFM input'!$AA$7, SUM($G714:Q714)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"($G130+(SUM($G716:G716)))*H$9","v":0},{"$f":"($G130+(SUM($G716:H716)))*I$9","v":0},{"$f":"IF(COUNT($H716:I716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:I716)))*J$9)","v":0},{"$f":"IF(COUNT($H716:J716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:J716)))*K$9)","v":0},{"$f":"IF(COUNT($H716:K716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:K716)))*L$9)","v":0},{"$f":"IF(COUNT($H716:L716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:L716)))*M$9)","v":0},{"$f":"IF(COUNT($H716:M716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:M716)))*N$9)","v":0},{"$f":"IF(COUNT($H716:N716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:N716)))*O$9)","v":0},{"$f":"IF(COUNT($H716:O716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:O716)))*P$9)","v":0},{"$f":"IF(COUNT($H716:P716)>='RFM input'!$AA$7,0,($G130+(SUM($G716:P716)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H716:I716)='RFM input'!$AA$7, SUM($G716:I716)*I$7, 0)","v":0},{"$f":"IF(COUNT($H716:J716)='RFM input'!$AA$7, SUM($G716:J716)*J$7, 0)","v":0},{"$f":"IF(COUNT($H716:K716)='RFM input'!$AA$7, SUM($G716:K716)*K$7, 0)","v":0},{"$f":"IF(COUNT($H716:L716)='RFM input'!$AA$7, SUM($G716:L716)*L$7, 0)","v":0},{"$f":"IF(COUNT($H716:M716)='RFM input'!$AA$7, SUM($G716:M716)*M$7, 0)","v":0},{"$f":"IF(COUNT($H716:N716)='RFM input'!$AA$7, SUM($G716:N716)*N$7, 0)","v":0},{"$f":"IF(COUNT($H716:O716)='RFM input'!$AA$7, SUM($G716:O716)*O$7, 0)","v":0},{"$f":"IF(COUNT($H716:P716)='RFM input'!$AA$7, SUM($G716:P716)*P$7, 0)","v":0},{"$f":"IF(COUNT($H716:Q716)='RFM input'!$AA$7, SUM($G716:Q716)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"($G131+(SUM($G718:G718)))*H$9","v":0},{"$f":"($G131+(SUM($G718:H718)))*I$9","v":0},{"$f":"IF(COUNT($H718:I718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:I718)))*J$9)","v":0},{"$f":"IF(COUNT($H718:J718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:J718)))*K$9)","v":0},{"$f":"IF(COUNT($H718:K718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:K718)))*L$9)","v":0},{"$f":"IF(COUNT($H718:L718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:L718)))*M$9)","v":0},{"$f":"IF(COUNT($H718:M718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:M718)))*N$9)","v":0},{"$f":"IF(COUNT($H718:N718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:N718)))*O$9)","v":0},{"$f":"IF(COUNT($H718:O718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:O718)))*P$9)","v":0},{"$f":"IF(COUNT($H718:P718)>='RFM input'!$AA$7,0,($G131+(SUM($G718:P718)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H718:I718)='RFM input'!$AA$7, SUM($G718:I718)*I$7, 0)","v":0},{"$f":"IF(COUNT($H718:J718)='RFM input'!$AA$7, SUM($G718:J718)*J$7, 0)","v":0},{"$f":"IF(COUNT($H718:K718)='RFM input'!$AA$7, SUM($G718:K718)*K$7, 0)","v":0},{"$f":"IF(COUNT($H718:L718)='RFM input'!$AA$7, SUM($G718:L718)*L$7, 0)","v":0},{"$f":"IF(COUNT($H718:M718)='RFM input'!$AA$7, SUM($G718:M718)*M$7, 0)","v":0},{"$f":"IF(COUNT($H718:N718)='RFM input'!$AA$7, SUM($G718:N718)*N$7, 0)","v":0},{"$f":"IF(COUNT($H718:O718)='RFM input'!$AA$7, SUM($G718:O718)*O$7, 0)","v":0},{"$f":"IF(COUNT($H718:P718)='RFM input'!$AA$7, SUM($G718:P718)*P$7, 0)","v":0},{"$f":"IF(COUNT($H718:Q718)='RFM input'!$AA$7, SUM($G718:Q718)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"($G132+(SUM($G720:G720)))*H$9","v":0},{"$f":"($G132+(SUM($G720:H720)))*I$9","v":0},{"$f":"IF(COUNT($H720:I720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:I720)))*J$9)","v":0},{"$f":"IF(COUNT($H720:J720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:J720)))*K$9)","v":0},{"$f":"IF(COUNT($H720:K720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:K720)))*L$9)","v":0},{"$f":"IF(COUNT($H720:L720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:L720)))*M$9)","v":0},{"$f":"IF(COUNT($H720:M720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:M720)))*N$9)","v":0},{"$f":"IF(COUNT($H720:N720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:N720)))*O$9)","v":0},{"$f":"IF(COUNT($H720:O720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:O720)))*P$9)","v":0},{"$f":"IF(COUNT($H720:P720)>='RFM input'!$AA$7,0,($G132+(SUM($G720:P720)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H720:I720)='RFM input'!$AA$7, SUM($G720:I720)*I$7, 0)","v":0},{"$f":"IF(COUNT($H720:J720)='RFM input'!$AA$7, SUM($G720:J720)*J$7, 0)","v":0},{"$f":"IF(COUNT($H720:K720)='RFM input'!$AA$7, SUM($G720:K720)*K$7, 0)","v":0},{"$f":"IF(COUNT($H720:L720)='RFM input'!$AA$7, SUM($G720:L720)*L$7, 0)","v":0},{"$f":"IF(COUNT($H720:M720)='RFM input'!$AA$7, SUM($G720:M720)*M$7, 0)","v":0},{"$f":"IF(COUNT($H720:N720)='RFM input'!$AA$7, SUM($G720:N720)*N$7, 0)","v":0},{"$f":"IF(COUNT($H720:O720)='RFM input'!$AA$7, SUM($G720:O720)*O$7, 0)","v":0},{"$f":"IF(COUNT($H720:P720)='RFM input'!$AA$7, SUM($G720:P720)*P$7, 0)","v":0},{"$f":"IF(COUNT($H720:Q720)='RFM input'!$AA$7, SUM($G720:Q720)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"($G133+(SUM($G722:G722)))*H$9","v":0},{"$f":"($G133+(SUM($G722:H722)))*I$9","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:I722)))*J$9)","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:J722)))*K$9)","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:K722)))*L$9)","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:L722)))*M$9)","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:M722)))*N$9)","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:N722)))*O$9)","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:O722)))*P$9)","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AA$7,0,($G133+(SUM($G722:P722)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H722:I722)='RFM input'!$AA$7, SUM($G722:I722)*I$7, 0)","v":0},{"$f":"IF(COUNT($H722:J722)='RFM input'!$AA$7, SUM($G722:J722)*J$7, 0)","v":0},{"$f":"IF(COUNT($H722:K722)='RFM input'!$AA$7, SUM($G722:K722)*K$7, 0)","v":0},{"$f":"IF(COUNT($H722:L722)='RFM input'!$AA$7, SUM($G722:L722)*L$7, 0)","v":0},{"$f":"IF(COUNT($H722:M722)='RFM input'!$AA$7, SUM($G722:M722)*M$7, 0)","v":0},{"$f":"IF(COUNT($H722:N722)='RFM input'!$AA$7, SUM($G722:N722)*N$7, 0)","v":0},{"$f":"IF(COUNT($H722:O722)='RFM input'!$AA$7, SUM($G722:O722)*O$7, 0)","v":0},{"$f":"IF(COUNT($H722:P722)='RFM input'!$AA$7, SUM($G722:P722)*P$7, 0)","v":0},{"$f":"IF(COUNT($H722:Q722)='RFM input'!$AA$7, SUM($G722:Q722)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"($G134+(SUM($G724:G724)))*H$9","v":0},{"$f":"($G134+(SUM($G724:H724)))*I$9","v":0},{"$f":"IF(COUNT($H724:I724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:I724)))*J$9)","v":0},{"$f":"IF(COUNT($H724:J724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:J724)))*K$9)","v":0},{"$f":"IF(COUNT($H724:K724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:K724)))*L$9)","v":0},{"$f":"IF(COUNT($H724:L724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:L724)))*M$9)","v":0},{"$f":"IF(COUNT($H724:M724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:M724)))*N$9)","v":0},{"$f":"IF(COUNT($H724:N724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:N724)))*O$9)","v":0},{"$f":"IF(COUNT($H724:O724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:O724)))*P$9)","v":0},{"$f":"IF(COUNT($H724:P724)>='RFM input'!$AA$7,0,($G134+(SUM($G724:P724)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H724:I724)='RFM input'!$AA$7, SUM($G724:I724)*I$7, 0)","v":0},{"$f":"IF(COUNT($H724:J724)='RFM input'!$AA$7, SUM($G724:J724)*J$7, 0)","v":0},{"$f":"IF(COUNT($H724:K724)='RFM input'!$AA$7, SUM($G724:K724)*K$7, 0)","v":0},{"$f":"IF(COUNT($H724:L724)='RFM input'!$AA$7, SUM($G724:L724)*L$7, 0)","v":0},{"$f":"IF(COUNT($H724:M724)='RFM input'!$AA$7, SUM($G724:M724)*M$7, 0)","v":0},{"$f":"IF(COUNT($H724:N724)='RFM input'!$AA$7, SUM($G724:N724)*N$7, 0)","v":0},{"$f":"IF(COUNT($H724:O724)='RFM input'!$AA$7, SUM($G724:O724)*O$7, 0)","v":0},{"$f":"IF(COUNT($H724:P724)='RFM input'!$AA$7, SUM($G724:P724)*P$7, 0)","v":0},{"$f":"IF(COUNT($H724:Q724)='RFM input'!$AA$7, SUM($G724:Q724)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"($G135+(SUM($G726:G726)))*H$9","v":0},{"$f":"($G135+(SUM($G726:H726)))*I$9","v":0},{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:I726)))*J$9)","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:J726)))*K$9)","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:K726)))*L$9)","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:L726)))*M$9)","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:M726)))*N$9)","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:N726)))*O$9)","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:O726)))*P$9)","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AA$7,0,($G135+(SUM($G726:P726)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H726:I726)='RFM input'!$AA$7, SUM($G726:I726)*I$7, 0)","v":0},{"$f":"IF(COUNT($H726:J726)='RFM input'!$AA$7, SUM($G726:J726)*J$7, 0)","v":0},{"$f":"IF(COUNT($H726:K726)='RFM input'!$AA$7, SUM($G726:K726)*K$7, 0)","v":0},{"$f":"IF(COUNT($H726:L726)='RFM input'!$AA$7, SUM($G726:L726)*L$7, 0)","v":0},{"$f":"IF(COUNT($H726:M726)='RFM input'!$AA$7, SUM($G726:M726)*M$7, 0)","v":0},{"$f":"IF(COUNT($H726:N726)='RFM input'!$AA$7, SUM($G726:N726)*N$7, 0)","v":0},{"$f":"IF(COUNT($H726:O726)='RFM input'!$AA$7, SUM($G726:O726)*O$7, 0)","v":0},{"$f":"IF(COUNT($H726:P726)='RFM input'!$AA$7, SUM($G726:P726)*P$7, 0)","v":0},{"$f":"IF(COUNT($H726:Q726)='RFM input'!$AA$7, SUM($G726:Q726)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"($G136+(SUM($G728:G728)))*H$9","v":0},{"$f":"($G136+(SUM($G728:H728)))*I$9","v":0},{"$f":"IF(COUNT($H728:I728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:I728)))*J$9)","v":0},{"$f":"IF(COUNT($H728:J728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:J728)))*K$9)","v":0},{"$f":"IF(COUNT($H728:K728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:K728)))*L$9)","v":0},{"$f":"IF(COUNT($H728:L728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:L728)))*M$9)","v":0},{"$f":"IF(COUNT($H728:M728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:M728)))*N$9)","v":0},{"$f":"IF(COUNT($H728:N728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:N728)))*O$9)","v":0},{"$f":"IF(COUNT($H728:O728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:O728)))*P$9)","v":0},{"$f":"IF(COUNT($H728:P728)>='RFM input'!$AA$7,0,($G136+(SUM($G728:P728)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H728:I728)='RFM input'!$AA$7, SUM($G728:I728)*I$7, 0)","v":0},{"$f":"IF(COUNT($H728:J728)='RFM input'!$AA$7, SUM($G728:J728)*J$7, 0)","v":0},{"$f":"IF(COUNT($H728:K728)='RFM input'!$AA$7, SUM($G728:K728)*K$7, 0)","v":0},{"$f":"IF(COUNT($H728:L728)='RFM input'!$AA$7, SUM($G728:L728)*L$7, 0)","v":0},{"$f":"IF(COUNT($H728:M728)='RFM input'!$AA$7, SUM($G728:M728)*M$7, 0)","v":0},{"$f":"IF(COUNT($H728:N728)='RFM input'!$AA$7, SUM($G728:N728)*N$7, 0)","v":0},{"$f":"IF(COUNT($H728:O728)='RFM input'!$AA$7, SUM($G728:O728)*O$7, 0)","v":0},{"$f":"IF(COUNT($H728:P728)='RFM input'!$AA$7, SUM($G728:P728)*P$7, 0)","v":0},{"$f":"IF(COUNT($H728:Q728)='RFM input'!$AA$7, SUM($G728:Q728)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G730:G730)))*H$9","v":0},{"$f":"($G137+(SUM($G730:H730)))*I$9","v":0},{"$f":"IF(COUNT($H730:I730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:I730)))*J$9)","v":0},{"$f":"IF(COUNT($H730:J730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:J730)))*K$9)","v":0},{"$f":"IF(COUNT($H730:K730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:K730)))*L$9)","v":0},{"$f":"IF(COUNT($H730:L730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:L730)))*M$9)","v":0},{"$f":"IF(COUNT($H730:M730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:M730)))*N$9)","v":0},{"$f":"IF(COUNT($H730:N730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:N730)))*O$9)","v":0},{"$f":"IF(COUNT($H730:O730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:O730)))*P$9)","v":0},{"$f":"IF(COUNT($H730:P730)>='RFM input'!$AA$7,0,($G137+(SUM($G730:P730)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H730:I730)='RFM input'!$AA$7, SUM($G730:I730)*I$7, 0)","v":0},{"$f":"IF(COUNT($H730:J730)='RFM input'!$AA$7, SUM($G730:J730)*J$7, 0)","v":0},{"$f":"IF(COUNT($H730:K730)='RFM input'!$AA$7, SUM($G730:K730)*K$7, 0)","v":0},{"$f":"IF(COUNT($H730:L730)='RFM input'!$AA$7, SUM($G730:L730)*L$7, 0)","v":0},{"$f":"IF(COUNT($H730:M730)='RFM input'!$AA$7, SUM($G730:M730)*M$7, 0)","v":0},{"$f":"IF(COUNT($H730:N730)='RFM input'!$AA$7, SUM($G730:N730)*N$7, 0)","v":0},{"$f":"IF(COUNT($H730:O730)='RFM input'!$AA$7, SUM($G730:O730)*O$7, 0)","v":0},{"$f":"IF(COUNT($H730:P730)='RFM input'!$AA$7, SUM($G730:P730)*P$7, 0)","v":0},{"$f":"IF(COUNT($H730:Q730)='RFM input'!$AA$7, SUM($G730:Q730)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G732:G732)))*H$9","v":0},{"$f":"($G138+(SUM($G732:H732)))*I$9","v":0},{"$f":"IF(COUNT($H732:I732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:I732)))*J$9)","v":0},{"$f":"IF(COUNT($H732:J732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:J732)))*K$9)","v":0},{"$f":"IF(COUNT($H732:K732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:K732)))*L$9)","v":0},{"$f":"IF(COUNT($H732:L732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:L732)))*M$9)","v":0},{"$f":"IF(COUNT($H732:M732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:M732)))*N$9)","v":0},{"$f":"IF(COUNT($H732:N732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:N732)))*O$9)","v":0},{"$f":"IF(COUNT($H732:O732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:O732)))*P$9)","v":0},{"$f":"IF(COUNT($H732:P732)>='RFM input'!$AA$7,0,($G138+(SUM($G732:P732)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H732:I732)='RFM input'!$AA$7,SUM($G732:I732)*I$7,0)","v":0},{"$f":"IF(COUNT($H732:J732)='RFM input'!$AA$7,SUM($G732:J732)*J$7,0)","v":0},{"$f":"IF(COUNT($H732:K732)='RFM input'!$AA$7,SUM($G732:K732)*K$7,0)","v":0},{"$f":"IF(COUNT($H732:L732)='RFM input'!$AA$7,SUM($G732:L732)*L$7,0)","v":0},{"$f":"IF(COUNT($H732:M732)='RFM input'!$AA$7,SUM($G732:M732)*M$7,0)","v":0},{"$f":"IF(COUNT($H732:N732)='RFM input'!$AA$7,SUM($G732:N732)*N$7,0)","v":0},{"$f":"IF(COUNT($H732:O732)='RFM input'!$AA$7,SUM($G732:O732)*O$7,0)","v":0},{"$f":"IF(COUNT($H732:P732)='RFM input'!$AA$7,SUM($G732:P732)*P$7,0)","v":0},{"$f":"IF(COUNT($H732:Q732)='RFM input'!$AA$7,SUM($G732:Q732)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G734:G734)))*H$9","v":0},{"$f":"($G139+(SUM($G734:H734)))*I$9","v":0},{"$f":"IF(COUNT($H734:I734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:I734)))*J$9)","v":0},{"$f":"IF(COUNT($H734:J734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:J734)))*K$9)","v":0},{"$f":"IF(COUNT($H734:K734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:K734)))*L$9)","v":0},{"$f":"IF(COUNT($H734:L734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:L734)))*M$9)","v":0},{"$f":"IF(COUNT($H734:M734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:M734)))*N$9)","v":0},{"$f":"IF(COUNT($H734:N734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:N734)))*O$9)","v":0},{"$f":"IF(COUNT($H734:O734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:O734)))*P$9)","v":0},{"$f":"IF(COUNT($H734:P734)>='RFM input'!$AA$7,0,($G139+(SUM($G734:P734)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H734:I734)='RFM input'!$AA$7,SUM($G734:I734)*I$7,0)","v":0},{"$f":"IF(COUNT($H734:J734)='RFM input'!$AA$7,SUM($G734:J734)*J$7,0)","v":0},{"$f":"IF(COUNT($H734:K734)='RFM input'!$AA$7,SUM($G734:K734)*K$7,0)","v":0},{"$f":"IF(COUNT($H734:L734)='RFM input'!$AA$7,SUM($G734:L734)*L$7,0)","v":0},{"$f":"IF(COUNT($H734:M734)='RFM input'!$AA$7,SUM($G734:M734)*M$7,0)","v":0},{"$f":"IF(COUNT($H734:N734)='RFM input'!$AA$7,SUM($G734:N734)*N$7,0)","v":0},{"$f":"IF(COUNT($H734:O734)='RFM input'!$AA$7,SUM($G734:O734)*O$7,0)","v":0},{"$f":"IF(COUNT($H734:P734)='RFM input'!$AA$7,SUM($G734:P734)*P$7,0)","v":0},{"$f":"IF(COUNT($H734:Q734)='RFM input'!$AA$7,SUM($G734:Q734)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G736:G736)))*H$9","v":0},{"$f":"($G140+(SUM($G736:H736)))*I$9","v":0},{"$f":"IF(COUNT($H736:I736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:I736)))*J$9)","v":0},{"$f":"IF(COUNT($H736:J736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:J736)))*K$9)","v":0},{"$f":"IF(COUNT($H736:K736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:K736)))*L$9)","v":0},{"$f":"IF(COUNT($H736:L736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:L736)))*M$9)","v":0},{"$f":"IF(COUNT($H736:M736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:M736)))*N$9)","v":0},{"$f":"IF(COUNT($H736:N736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:N736)))*O$9)","v":0},{"$f":"IF(COUNT($H736:O736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:O736)))*P$9)","v":0},{"$f":"IF(COUNT($H736:P736)>='RFM input'!$AA$7,0,($G140+(SUM($G736:P736)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H736:I736)='RFM input'!$AA$7,SUM($G736:I736)*I$7,0)","v":0},{"$f":"IF(COUNT($H736:J736)='RFM input'!$AA$7,SUM($G736:J736)*J$7,0)","v":0},{"$f":"IF(COUNT($H736:K736)='RFM input'!$AA$7,SUM($G736:K736)*K$7,0)","v":0},{"$f":"IF(COUNT($H736:L736)='RFM input'!$AA$7,SUM($G736:L736)*L$7,0)","v":0},{"$f":"IF(COUNT($H736:M736)='RFM input'!$AA$7,SUM($G736:M736)*M$7,0)","v":0},{"$f":"IF(COUNT($H736:N736)='RFM input'!$AA$7,SUM($G736:N736)*N$7,0)","v":0},{"$f":"IF(COUNT($H736:O736)='RFM input'!$AA$7,SUM($G736:O736)*O$7,0)","v":0},{"$f":"IF(COUNT($H736:P736)='RFM input'!$AA$7,SUM($G736:P736)*P$7,0)","v":0},{"$f":"IF(COUNT($H736:Q736)='RFM input'!$AA$7,SUM($G736:Q736)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G738:G738)))*H$9","v":0},{"$f":"($G141+(SUM($G738:H738)))*I$9","v":0},{"$f":"IF(COUNT($H738:I738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:I738)))*J$9)","v":0},{"$f":"IF(COUNT($H738:J738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:J738)))*K$9)","v":0},{"$f":"IF(COUNT($H738:K738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:K738)))*L$9)","v":0},{"$f":"IF(COUNT($H738:L738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:L738)))*M$9)","v":0},{"$f":"IF(COUNT($H738:M738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:M738)))*N$9)","v":0},{"$f":"IF(COUNT($H738:N738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:N738)))*O$9)","v":0},{"$f":"IF(COUNT($H738:O738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:O738)))*P$9)","v":0},{"$f":"IF(COUNT($H738:P738)>='RFM input'!$AA$7,0,($G141+(SUM($G738:P738)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H738:I738)='RFM input'!$AA$7,SUM($G738:I738)*I$7,0)","v":0},{"$f":"IF(COUNT($H738:J738)='RFM input'!$AA$7,SUM($G738:J738)*J$7,0)","v":0},{"$f":"IF(COUNT($H738:K738)='RFM input'!$AA$7,SUM($G738:K738)*K$7,0)","v":0},{"$f":"IF(COUNT($H738:L738)='RFM input'!$AA$7,SUM($G738:L738)*L$7,0)","v":0},{"$f":"IF(COUNT($H738:M738)='RFM input'!$AA$7,SUM($G738:M738)*M$7,0)","v":0},{"$f":"IF(COUNT($H738:N738)='RFM input'!$AA$7,SUM($G738:N738)*N$7,0)","v":0},{"$f":"IF(COUNT($H738:O738)='RFM input'!$AA$7,SUM($G738:O738)*O$7,0)","v":0},{"$f":"IF(COUNT($H738:P738)='RFM input'!$AA$7,SUM($G738:P738)*P$7,0)","v":0},{"$f":"IF(COUNT($H738:Q738)='RFM input'!$AA$7,SUM($G738:Q738)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G740:G740)))*H$9","v":0},{"$f":"($G142+(SUM($G740:H740)))*I$9","v":0},{"$f":"IF(COUNT($H740:I740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:I740)))*J$9)","v":0},{"$f":"IF(COUNT($H740:J740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:J740)))*K$9)","v":0},{"$f":"IF(COUNT($H740:K740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:K740)))*L$9)","v":0},{"$f":"IF(COUNT($H740:L740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:L740)))*M$9)","v":0},{"$f":"IF(COUNT($H740:M740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:M740)))*N$9)","v":0},{"$f":"IF(COUNT($H740:N740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:N740)))*O$9)","v":0},{"$f":"IF(COUNT($H740:O740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:O740)))*P$9)","v":0},{"$f":"IF(COUNT($H740:P740)>='RFM input'!$AA$7,0,($G142+(SUM($G740:P740)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H740:I740)='RFM input'!$AA$7,SUM($G740:I740)*I$7,0)","v":0},{"$f":"IF(COUNT($H740:J740)='RFM input'!$AA$7,SUM($G740:J740)*J$7,0)","v":0},{"$f":"IF(COUNT($H740:K740)='RFM input'!$AA$7,SUM($G740:K740)*K$7,0)","v":0},{"$f":"IF(COUNT($H740:L740)='RFM input'!$AA$7,SUM($G740:L740)*L$7,0)","v":0},{"$f":"IF(COUNT($H740:M740)='RFM input'!$AA$7,SUM($G740:M740)*M$7,0)","v":0},{"$f":"IF(COUNT($H740:N740)='RFM input'!$AA$7,SUM($G740:N740)*N$7,0)","v":0},{"$f":"IF(COUNT($H740:O740)='RFM input'!$AA$7,SUM($G740:O740)*O$7,0)","v":0},{"$f":"IF(COUNT($H740:P740)='RFM input'!$AA$7,SUM($G740:P740)*P$7,0)","v":0},{"$f":"IF(COUNT($H740:Q740)='RFM input'!$AA$7,SUM($G740:Q740)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G742:G742)))*H$9","v":0},{"$f":"($G143+(SUM($G742:H742)))*I$9","v":0},{"$f":"IF(COUNT($H742:I742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:I742)))*J$9)","v":0},{"$f":"IF(COUNT($H742:J742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:J742)))*K$9)","v":0},{"$f":"IF(COUNT($H742:K742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:K742)))*L$9)","v":0},{"$f":"IF(COUNT($H742:L742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:L742)))*M$9)","v":0},{"$f":"IF(COUNT($H742:M742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:M742)))*N$9)","v":0},{"$f":"IF(COUNT($H742:N742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:N742)))*O$9)","v":0},{"$f":"IF(COUNT($H742:O742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:O742)))*P$9)","v":0},{"$f":"IF(COUNT($H742:P742)>='RFM input'!$AA$7,0,($G143+(SUM($G742:P742)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H742:I742)='RFM input'!$AA$7,SUM($G742:I742)*I$7,0)","v":0},{"$f":"IF(COUNT($H742:J742)='RFM input'!$AA$7,SUM($G742:J742)*J$7,0)","v":0},{"$f":"IF(COUNT($H742:K742)='RFM input'!$AA$7,SUM($G742:K742)*K$7,0)","v":0},{"$f":"IF(COUNT($H742:L742)='RFM input'!$AA$7,SUM($G742:L742)*L$7,0)","v":0},{"$f":"IF(COUNT($H742:M742)='RFM input'!$AA$7,SUM($G742:M742)*M$7,0)","v":0},{"$f":"IF(COUNT($H742:N742)='RFM input'!$AA$7,SUM($G742:N742)*N$7,0)","v":0},{"$f":"IF(COUNT($H742:O742)='RFM input'!$AA$7,SUM($G742:O742)*O$7,0)","v":0},{"$f":"IF(COUNT($H742:P742)='RFM input'!$AA$7,SUM($G742:P742)*P$7,0)","v":0},{"$f":"IF(COUNT($H742:Q742)='RFM input'!$AA$7,SUM($G742:Q742)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G744:G744)))*H$9","v":0},{"$f":"($G144+(SUM($G744:H744)))*I$9","v":0},{"$f":"IF(COUNT($H744:I744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:I744)))*J$9)","v":0},{"$f":"IF(COUNT($H744:J744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:J744)))*K$9)","v":0},{"$f":"IF(COUNT($H744:K744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:K744)))*L$9)","v":0},{"$f":"IF(COUNT($H744:L744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:L744)))*M$9)","v":0},{"$f":"IF(COUNT($H744:M744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:M744)))*N$9)","v":0},{"$f":"IF(COUNT($H744:N744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:N744)))*O$9)","v":0},{"$f":"IF(COUNT($H744:O744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:O744)))*P$9)","v":0},{"$f":"IF(COUNT($H744:P744)>='RFM input'!$AA$7,0,($G144+(SUM($G744:P744)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H744:I744)='RFM input'!$AA$7,SUM($G744:I744)*I$7,0)","v":0},{"$f":"IF(COUNT($H744:J744)='RFM input'!$AA$7,SUM($G744:J744)*J$7,0)","v":0},{"$f":"IF(COUNT($H744:K744)='RFM input'!$AA$7,SUM($G744:K744)*K$7,0)","v":0},{"$f":"IF(COUNT($H744:L744)='RFM input'!$AA$7,SUM($G744:L744)*L$7,0)","v":0},{"$f":"IF(COUNT($H744:M744)='RFM input'!$AA$7,SUM($G744:M744)*M$7,0)","v":0},{"$f":"IF(COUNT($H744:N744)='RFM input'!$AA$7,SUM($G744:N744)*N$7,0)","v":0},{"$f":"IF(COUNT($H744:O744)='RFM input'!$AA$7,SUM($G744:O744)*O$7,0)","v":0},{"$f":"IF(COUNT($H744:P744)='RFM input'!$AA$7,SUM($G744:P744)*P$7,0)","v":0},{"$f":"IF(COUNT($H744:Q744)='RFM input'!$AA$7,SUM($G744:Q744)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G746:G746)))*H$9","v":0},{"$f":"($G145+(SUM($G746:H746)))*I$9","v":0},{"$f":"IF(COUNT($H746:I746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:I746)))*J$9)","v":0},{"$f":"IF(COUNT($H746:J746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:J746)))*K$9)","v":0},{"$f":"IF(COUNT($H746:K746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:K746)))*L$9)","v":0},{"$f":"IF(COUNT($H746:L746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:L746)))*M$9)","v":0},{"$f":"IF(COUNT($H746:M746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:M746)))*N$9)","v":0},{"$f":"IF(COUNT($H746:N746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:N746)))*O$9)","v":0},{"$f":"IF(COUNT($H746:O746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:O746)))*P$9)","v":0},{"$f":"IF(COUNT($H746:P746)>='RFM input'!$AA$7,0,($G145+(SUM($G746:P746)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H746:I746)='RFM input'!$AA$7,SUM($G746:I746)*I$7,0)","v":0},{"$f":"IF(COUNT($H746:J746)='RFM input'!$AA$7,SUM($G746:J746)*J$7,0)","v":0},{"$f":"IF(COUNT($H746:K746)='RFM input'!$AA$7,SUM($G746:K746)*K$7,0)","v":0},{"$f":"IF(COUNT($H746:L746)='RFM input'!$AA$7,SUM($G746:L746)*L$7,0)","v":0},{"$f":"IF(COUNT($H746:M746)='RFM input'!$AA$7,SUM($G746:M746)*M$7,0)","v":0},{"$f":"IF(COUNT($H746:N746)='RFM input'!$AA$7,SUM($G746:N746)*N$7,0)","v":0},{"$f":"IF(COUNT($H746:O746)='RFM input'!$AA$7,SUM($G746:O746)*O$7,0)","v":0},{"$f":"IF(COUNT($H746:P746)='RFM input'!$AA$7,SUM($G746:P746)*P$7,0)","v":0},{"$f":"IF(COUNT($H746:Q746)='RFM input'!$AA$7,SUM($G746:Q746)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G748:G748)))*H$9","v":0},{"$f":"($G146+(SUM($G748:H748)))*I$9","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:I748)))*J$9)","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:J748)))*K$9)","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:K748)))*L$9)","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:L748)))*M$9)","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:M748)))*N$9)","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:N748)))*O$9)","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:O748)))*P$9)","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AA$7,0,($G146+(SUM($G748:P748)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H748:I748)='RFM input'!$AA$7,SUM($G748:I748)*I$7,0)","v":0},{"$f":"IF(COUNT($H748:J748)='RFM input'!$AA$7,SUM($G748:J748)*J$7,0)","v":0},{"$f":"IF(COUNT($H748:K748)='RFM input'!$AA$7,SUM($G748:K748)*K$7,0)","v":0},{"$f":"IF(COUNT($H748:L748)='RFM input'!$AA$7,SUM($G748:L748)*L$7,0)","v":0},{"$f":"IF(COUNT($H748:M748)='RFM input'!$AA$7,SUM($G748:M748)*M$7,0)","v":0},{"$f":"IF(COUNT($H748:N748)='RFM input'!$AA$7,SUM($G748:N748)*N$7,0)","v":0},{"$f":"IF(COUNT($H748:O748)='RFM input'!$AA$7,SUM($G748:O748)*O$7,0)","v":0},{"$f":"IF(COUNT($H748:P748)='RFM input'!$AA$7,SUM($G748:P748)*P$7,0)","v":0},{"$f":"IF(COUNT($H748:Q748)='RFM input'!$AA$7,SUM($G748:Q748)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G750:G750)))*H$9","v":0},{"$f":"($G147+(SUM($G750:H750)))*I$9","v":0},{"$f":"IF(COUNT($H750:I750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:I750)))*J$9)","v":0},{"$f":"IF(COUNT($H750:J750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:J750)))*K$9)","v":0},{"$f":"IF(COUNT($H750:K750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:K750)))*L$9)","v":0},{"$f":"IF(COUNT($H750:L750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:L750)))*M$9)","v":0},{"$f":"IF(COUNT($H750:M750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:M750)))*N$9)","v":0},{"$f":"IF(COUNT($H750:N750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:N750)))*O$9)","v":0},{"$f":"IF(COUNT($H750:O750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:O750)))*P$9)","v":0},{"$f":"IF(COUNT($H750:P750)>='RFM input'!$AA$7,0,($G147+(SUM($G750:P750)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H750:I750)='RFM input'!$AA$7,SUM($G750:I750)*I$7,0)","v":0},{"$f":"IF(COUNT($H750:J750)='RFM input'!$AA$7,SUM($G750:J750)*J$7,0)","v":0},{"$f":"IF(COUNT($H750:K750)='RFM input'!$AA$7,SUM($G750:K750)*K$7,0)","v":0},{"$f":"IF(COUNT($H750:L750)='RFM input'!$AA$7,SUM($G750:L750)*L$7,0)","v":0},{"$f":"IF(COUNT($H750:M750)='RFM input'!$AA$7,SUM($G750:M750)*M$7,0)","v":0},{"$f":"IF(COUNT($H750:N750)='RFM input'!$AA$7,SUM($G750:N750)*N$7,0)","v":0},{"$f":"IF(COUNT($H750:O750)='RFM input'!$AA$7,SUM($G750:O750)*O$7,0)","v":0},{"$f":"IF(COUNT($H750:P750)='RFM input'!$AA$7,SUM($G750:P750)*P$7,0)","v":0},{"$f":"IF(COUNT($H750:Q750)='RFM input'!$AA$7,SUM($G750:Q750)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G752:G752)))*H$9","v":0},{"$f":"($G148+(SUM($G752:H752)))*I$9","v":0},{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:I752)))*J$9)","v":0},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:J752)))*K$9)","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:K752)))*L$9)","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:L752)))*M$9)","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:M752)))*N$9)","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:N752)))*O$9)","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:O752)))*P$9)","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AA$7,0,($G148+(SUM($G752:P752)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H752:I752)='RFM input'!$AA$7,SUM($G752:I752)*I$7,0)","v":0},{"$f":"IF(COUNT($H752:J752)='RFM input'!$AA$7,SUM($G752:J752)*J$7,0)","v":0},{"$f":"IF(COUNT($H752:K752)='RFM input'!$AA$7,SUM($G752:K752)*K$7,0)","v":0},{"$f":"IF(COUNT($H752:L752)='RFM input'!$AA$7,SUM($G752:L752)*L$7,0)","v":0},{"$f":"IF(COUNT($H752:M752)='RFM input'!$AA$7,SUM($G752:M752)*M$7,0)","v":0},{"$f":"IF(COUNT($H752:N752)='RFM input'!$AA$7,SUM($G752:N752)*N$7,0)","v":0},{"$f":"IF(COUNT($H752:O752)='RFM input'!$AA$7,SUM($G752:O752)*O$7,0)","v":0},{"$f":"IF(COUNT($H752:P752)='RFM input'!$AA$7,SUM($G752:P752)*P$7,0)","v":0},{"$f":"IF(COUNT($H752:Q752)='RFM input'!$AA$7,SUM($G752:Q752)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G754:G754)))*H$9","v":0},{"$f":"($G149+(SUM($G754:H754)))*I$9","v":0},{"$f":"IF(COUNT($H754:I754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:I754)))*J$9)","v":0},{"$f":"IF(COUNT($H754:J754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:J754)))*K$9)","v":0},{"$f":"IF(COUNT($H754:K754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:K754)))*L$9)","v":0},{"$f":"IF(COUNT($H754:L754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:L754)))*M$9)","v":0},{"$f":"IF(COUNT($H754:M754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:M754)))*N$9)","v":0},{"$f":"IF(COUNT($H754:N754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:N754)))*O$9)","v":0},{"$f":"IF(COUNT($H754:O754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:O754)))*P$9)","v":0},{"$f":"IF(COUNT($H754:P754)>='RFM input'!$AA$7,0,($G149+(SUM($G754:P754)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H754:I754)='RFM input'!$AA$7,SUM($G754:I754)*I$7,0)","v":0},{"$f":"IF(COUNT($H754:J754)='RFM input'!$AA$7,SUM($G754:J754)*J$7,0)","v":0},{"$f":"IF(COUNT($H754:K754)='RFM input'!$AA$7,SUM($G754:K754)*K$7,0)","v":0},{"$f":"IF(COUNT($H754:L754)='RFM input'!$AA$7,SUM($G754:L754)*L$7,0)","v":0},{"$f":"IF(COUNT($H754:M754)='RFM input'!$AA$7,SUM($G754:M754)*M$7,0)","v":0},{"$f":"IF(COUNT($H754:N754)='RFM input'!$AA$7,SUM($G754:N754)*N$7,0)","v":0},{"$f":"IF(COUNT($H754:O754)='RFM input'!$AA$7,SUM($G754:O754)*O$7,0)","v":0},{"$f":"IF(COUNT($H754:P754)='RFM input'!$AA$7,SUM($G754:P754)*P$7,0)","v":0},{"$f":"IF(COUNT($H754:Q754)='RFM input'!$AA$7,SUM($G754:Q754)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G756:G756)))*H$9","v":0},{"$f":"($G150+(SUM($G756:H756)))*I$9","v":0},{"$f":"IF(COUNT($H756:I756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:I756)))*J$9)","v":0},{"$f":"IF(COUNT($H756:J756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:J756)))*K$9)","v":0},{"$f":"IF(COUNT($H756:K756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:K756)))*L$9)","v":0},{"$f":"IF(COUNT($H756:L756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:L756)))*M$9)","v":0},{"$f":"IF(COUNT($H756:M756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:M756)))*N$9)","v":0},{"$f":"IF(COUNT($H756:N756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:N756)))*O$9)","v":0},{"$f":"IF(COUNT($H756:O756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:O756)))*P$9)","v":0},{"$f":"IF(COUNT($H756:P756)>='RFM input'!$AA$7,0,($G150+(SUM($G756:P756)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H756:I756)='RFM input'!$AA$7,SUM($G756:I756)*I$7,0)","v":0},{"$f":"IF(COUNT($H756:J756)='RFM input'!$AA$7,SUM($G756:J756)*J$7,0)","v":0},{"$f":"IF(COUNT($H756:K756)='RFM input'!$AA$7,SUM($G756:K756)*K$7,0)","v":0},{"$f":"IF(COUNT($H756:L756)='RFM input'!$AA$7,SUM($G756:L756)*L$7,0)","v":0},{"$f":"IF(COUNT($H756:M756)='RFM input'!$AA$7,SUM($G756:M756)*M$7,0)","v":0},{"$f":"IF(COUNT($H756:N756)='RFM input'!$AA$7,SUM($G756:N756)*N$7,0)","v":0},{"$f":"IF(COUNT($H756:O756)='RFM input'!$AA$7,SUM($G756:O756)*O$7,0)","v":0},{"$f":"IF(COUNT($H756:P756)='RFM input'!$AA$7,SUM($G756:P756)*P$7,0)","v":0},{"$f":"IF(COUNT($H756:Q756)='RFM input'!$AA$7,SUM($G756:Q756)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G758:G758)))*H$9","v":0},{"$f":"($G151+(SUM($G758:H758)))*I$9","v":0},{"$f":"(IF(COUNT($H758:I758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:I758)))*J$9)","v":0},{"$f":"(IF(COUNT($H758:J758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:J758)))*K$9)","v":0},{"$f":"(IF(COUNT($H758:K758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:K758)))*L$9)","v":0},{"$f":"(IF(COUNT($H758:L758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:L758)))*M$9)","v":0},{"$f":"(IF(COUNT($H758:M758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:M758)))*N$9)","v":0},{"$f":"(IF(COUNT($H758:N758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:N758)))*O$9)","v":0},{"$f":"(IF(COUNT($H758:O758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:O758)))*P$9)","v":0},{"$f":"(IF(COUNT($H758:P758)>='RFM input'!$AA$7,0,$G151+(SUM($G758:P758)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H758:I758)='RFM input'!$AA$7,SUM($G758:I758)*I$7,0)","v":0},{"$f":"IF(COUNT($H758:J758)='RFM input'!$AA$7,SUM($G758:J758)*J$7,0)","v":0},{"$f":"IF(COUNT($H758:K758)='RFM input'!$AA$7,SUM($G758:K758)*K$7,0)","v":0},{"$f":"IF(COUNT($H758:L758)='RFM input'!$AA$7,SUM($G758:L758)*L$7,0)","v":0},{"$f":"IF(COUNT($H758:M758)='RFM input'!$AA$7,SUM($G758:M758)*M$7,0)","v":0},{"$f":"IF(COUNT($H758:N758)='RFM input'!$AA$7,SUM($G758:N758)*N$7,0)","v":0},{"$f":"IF(COUNT($H758:O758)='RFM input'!$AA$7,SUM($G758:O758)*O$7,0)","v":0},{"$f":"IF(COUNT($H758:P758)='RFM input'!$AA$7,SUM($G758:P758)*P$7,0)","v":0},{"$f":"IF(COUNT($H758:Q758)='RFM input'!$AA$7,SUM($G758:Q758)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G760:G760)))*H$9","v":0},{"$f":"($G152+(SUM($G760:H760)))*I$9","v":0},{"$f":"IF(COUNT($H760:I760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:I760)))*J$9)","v":0},{"$f":"IF(COUNT($H760:J760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:J760)))*K$9)","v":0},{"$f":"IF(COUNT($H760:K760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:K760)))*L$9)","v":0},{"$f":"IF(COUNT($H760:L760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:L760)))*M$9)","v":0},{"$f":"IF(COUNT($H760:M760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:M760)))*N$9)","v":0},{"$f":"IF(COUNT($H760:N760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:N760)))*O$9)","v":0},{"$f":"IF(COUNT($H760:O760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:O760)))*P$9)","v":0},{"$f":"IF(COUNT($H760:P760)>='RFM input'!$AA$7,0,($G152+(SUM($G760:P760)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H760:I760)='RFM input'!$AA$7,SUM($G760:I760)*I$7,0)","v":0},{"$f":"IF(COUNT($H760:J760)='RFM input'!$AA$7,SUM($G760:J760)*J$7,0)","v":0},{"$f":"IF(COUNT($H760:K760)='RFM input'!$AA$7,SUM($G760:K760)*K$7,0)","v":0},{"$f":"IF(COUNT($H760:L760)='RFM input'!$AA$7,SUM($G760:L760)*L$7,0)","v":0},{"$f":"IF(COUNT($H760:M760)='RFM input'!$AA$7,SUM($G760:M760)*M$7,0)","v":0},{"$f":"IF(COUNT($H760:N760)='RFM input'!$AA$7,SUM($G760:N760)*N$7,0)","v":0},{"$f":"IF(COUNT($H760:O760)='RFM input'!$AA$7,SUM($G760:O760)*O$7,0)","v":0},{"$f":"IF(COUNT($H760:P760)='RFM input'!$AA$7,SUM($G760:P760)*P$7,0)","v":0},{"$f":"IF(COUNT($H760:Q760)='RFM input'!$AA$7,SUM($G760:Q760)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G762:G762)))*H$9","v":0},{"$f":"($G153+(SUM($G762:H762)))*I$9","v":0},{"$f":"IF(COUNT($H762:I762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:I762)))*J$9)","v":0},{"$f":"IF(COUNT($H762:J762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:J762)))*K$9)","v":0},{"$f":"IF(COUNT($H762:K762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:K762)))*L$9)","v":0},{"$f":"IF(COUNT($H762:L762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:L762)))*M$9)","v":0},{"$f":"IF(COUNT($H762:M762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:M762)))*N$9)","v":0},{"$f":"IF(COUNT($H762:N762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:N762)))*O$9)","v":0},{"$f":"IF(COUNT($H762:O762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:O762)))*P$9)","v":0},{"$f":"IF(COUNT($H762:P762)>='RFM input'!$AA$7,0,($G153+(SUM($G762:P762)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H762:I762)='RFM input'!$AA$7,SUM($G762:I762)*I$7,0)","v":0},{"$f":"IF(COUNT($H762:J762)='RFM input'!$AA$7,SUM($G762:J762)*J$7,0)","v":0},{"$f":"IF(COUNT($H762:K762)='RFM input'!$AA$7,SUM($G762:K762)*K$7,0)","v":0},{"$f":"IF(COUNT($H762:L762)='RFM input'!$AA$7,SUM($G762:L762)*L$7,0)","v":0},{"$f":"IF(COUNT($H762:M762)='RFM input'!$AA$7,SUM($G762:M762)*M$7,0)","v":0},{"$f":"IF(COUNT($H762:N762)='RFM input'!$AA$7,SUM($G762:N762)*N$7,0)","v":0},{"$f":"IF(COUNT($H762:O762)='RFM input'!$AA$7,SUM($G762:O762)*O$7,0)","v":0},{"$f":"IF(COUNT($H762:P762)='RFM input'!$AA$7,SUM($G762:P762)*P$7,0)","v":0},{"$f":"IF(COUNT($H762:Q762)='RFM input'!$AA$7,SUM($G762:Q762)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G764:G764)))*H$9","v":0},{"$f":"($G154+(SUM($G764:H764)))*I$9","v":0},{"$f":"IF(COUNT($H764:I764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:I764)))*J$9)","v":0},{"$f":"IF(COUNT($H764:J764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:J764)))*K$9)","v":0},{"$f":"IF(COUNT($H764:K764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:K764)))*L$9)","v":0},{"$f":"IF(COUNT($H764:L764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:L764)))*M$9)","v":0},{"$f":"IF(COUNT($H764:M764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:M764)))*N$9)","v":0},{"$f":"IF(COUNT($H764:N764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:N764)))*O$9)","v":0},{"$f":"IF(COUNT($H764:O764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:O764)))*P$9)","v":0},{"$f":"IF(COUNT($H764:P764)>='RFM input'!$AA$7,0,($G154+(SUM($G764:P764)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H764:I764)='RFM input'!$AA$7,SUM($G764:I764)*I$7,0)","v":0},{"$f":"IF(COUNT($H764:J764)='RFM input'!$AA$7,SUM($G764:J764)*J$7,0)","v":0},{"$f":"IF(COUNT($H764:K764)='RFM input'!$AA$7,SUM($G764:K764)*K$7,0)","v":0},{"$f":"IF(COUNT($H764:L764)='RFM input'!$AA$7,SUM($G764:L764)*L$7,0)","v":0},{"$f":"IF(COUNT($H764:M764)='RFM input'!$AA$7,SUM($G764:M764)*M$7,0)","v":0},{"$f":"IF(COUNT($H764:N764)='RFM input'!$AA$7,SUM($G764:N764)*N$7,0)","v":0},{"$f":"IF(COUNT($H764:O764)='RFM input'!$AA$7,SUM($G764:O764)*O$7,0)","v":0},{"$f":"IF(COUNT($H764:P764)='RFM input'!$AA$7,SUM($G764:P764)*P$7,0)","v":0},{"$f":"IF(COUNT($H764:Q764)='RFM input'!$AA$7,SUM($G764:Q764)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G766:G766)))*H$9","v":0},{"$f":"($G155+(SUM($G766:H766)))*I$9","v":0},{"$f":"IF(COUNT($H766:I766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:I766)))*J$9)","v":0},{"$f":"IF(COUNT($H766:J766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:J766)))*K$9)","v":0},{"$f":"IF(COUNT($H766:K766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:K766)))*L$9)","v":0},{"$f":"IF(COUNT($H766:L766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:L766)))*M$9)","v":0},{"$f":"IF(COUNT($H766:M766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:M766)))*N$9)","v":0},{"$f":"IF(COUNT($H766:N766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:N766)))*O$9)","v":0},{"$f":"IF(COUNT($H766:O766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:O766)))*P$9)","v":0},{"$f":"IF(COUNT($H766:P766)>='RFM input'!$AA$7,0,($G155+(SUM($G766:P766)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H766:I766)='RFM input'!$AA$7,SUM($G766:I766)*I$7,0)","v":0},{"$f":"IF(COUNT($H766:J766)='RFM input'!$AA$7,SUM($G766:J766)*J$7,0)","v":0},{"$f":"IF(COUNT($H766:K766)='RFM input'!$AA$7,SUM($G766:K766)*K$7,0)","v":0},{"$f":"IF(COUNT($H766:L766)='RFM input'!$AA$7,SUM($G766:L766)*L$7,0)","v":0},{"$f":"IF(COUNT($H766:M766)='RFM input'!$AA$7,SUM($G766:M766)*M$7,0)","v":0},{"$f":"IF(COUNT($H766:N766)='RFM input'!$AA$7,SUM($G766:N766)*N$7,0)","v":0},{"$f":"IF(COUNT($H766:O766)='RFM input'!$AA$7,SUM($G766:O766)*O$7,0)","v":0},{"$f":"IF(COUNT($H766:P766)='RFM input'!$AA$7,SUM($G766:P766)*P$7,0)","v":0},{"$f":"IF(COUNT($H766:Q766)='RFM input'!$AA$7,SUM($G766:Q766)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G768:G768)))*H$9","v":0},{"$f":"($G156+(SUM($G768:H768)))*I$9","v":0},{"$f":"IF(COUNT($H768:I768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:I768)))*J$9)","v":0},{"$f":"IF(COUNT($H768:J768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:J768)))*K$9)","v":0},{"$f":"IF(COUNT($H768:K768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:K768)))*L$9)","v":0},{"$f":"IF(COUNT($H768:L768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:L768)))*M$9)","v":0},{"$f":"IF(COUNT($H768:M768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:M768)))*N$9)","v":0},{"$f":"IF(COUNT($H768:N768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:N768)))*O$9)","v":0},{"$f":"IF(COUNT($H768:O768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:O768)))*P$9)","v":0},{"$f":"IF(COUNT($H768:P768)>='RFM input'!$AA$7,0,($G156+(SUM($G768:P768)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H768:I768)='RFM input'!$AA$7,SUM($G768:I768)*I$7,0)","v":0},{"$f":"IF(COUNT($H768:J768)='RFM input'!$AA$7,SUM($G768:J768)*J$7,0)","v":0},{"$f":"IF(COUNT($H768:K768)='RFM input'!$AA$7,SUM($G768:K768)*K$7,0)","v":0},{"$f":"IF(COUNT($H768:L768)='RFM input'!$AA$7,SUM($G768:L768)*L$7,0)","v":0},{"$f":"IF(COUNT($H768:M768)='RFM input'!$AA$7,SUM($G768:M768)*M$7,0)","v":0},{"$f":"IF(COUNT($H768:N768)='RFM input'!$AA$7,SUM($G768:N768)*N$7,0)","v":0},{"$f":"IF(COUNT($H768:O768)='RFM input'!$AA$7,SUM($G768:O768)*O$7,0)","v":0},{"$f":"IF(COUNT($H768:P768)='RFM input'!$AA$7,SUM($G768:P768)*P$7,0)","v":0},{"$f":"IF(COUNT($H768:Q768)='RFM input'!$AA$7,SUM($G768:Q768)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G770:G770)))*H$9","v":0},{"$f":"($G157+(SUM($G770:H770)))*I$9","v":0},{"$f":"IF(COUNT($H770:I770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:I770)))*J$9)","v":0},{"$f":"IF(COUNT($H770:J770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:J770)))*K$9)","v":0},{"$f":"IF(COUNT($H770:K770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:K770)))*L$9)","v":0},{"$f":"IF(COUNT($H770:L770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:L770)))*M$9)","v":0},{"$f":"IF(COUNT($H770:M770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:M770)))*N$9)","v":0},{"$f":"IF(COUNT($H770:N770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:N770)))*O$9)","v":0},{"$f":"IF(COUNT($H770:O770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:O770)))*P$9)","v":0},{"$f":"IF(COUNT($H770:P770)>='RFM input'!$AA$7,0,($G157+(SUM($G770:P770)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H770:I770)='RFM input'!$AA$7,SUM($G770:I770)*I$7,0)","v":0},{"$f":"IF(COUNT($H770:J770)='RFM input'!$AA$7,SUM($G770:J770)*J$7,0)","v":0},{"$f":"IF(COUNT($H770:K770)='RFM input'!$AA$7,SUM($G770:K770)*K$7,0)","v":0},{"$f":"IF(COUNT($H770:L770)='RFM input'!$AA$7,SUM($G770:L770)*L$7,0)","v":0},{"$f":"IF(COUNT($H770:M770)='RFM input'!$AA$7,SUM($G770:M770)*M$7,0)","v":0},{"$f":"IF(COUNT($H770:N770)='RFM input'!$AA$7,SUM($G770:N770)*N$7,0)","v":0},{"$f":"IF(COUNT($H770:O770)='RFM input'!$AA$7,SUM($G770:O770)*O$7,0)","v":0},{"$f":"IF(COUNT($H770:P770)='RFM input'!$AA$7,SUM($G770:P770)*P$7,0)","v":0},{"$f":"IF(COUNT($H770:Q770)='RFM input'!$AA$7,SUM($G770:Q770)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G772:G772)))*H$9","v":0},{"$f":"($G158+(SUM($G772:H772)))*I$9","v":0},{"$f":"IF(COUNT($H772:I772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:I772)))*J$9)","v":0},{"$f":"IF(COUNT($H772:J772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:J772)))*K$9)","v":0},{"$f":"IF(COUNT($H772:K772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:K772)))*L$9)","v":0},{"$f":"IF(COUNT($H772:L772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:L772)))*M$9)","v":0},{"$f":"IF(COUNT($H772:M772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:M772)))*N$9)","v":0},{"$f":"IF(COUNT($H772:N772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:N772)))*O$9)","v":0},{"$f":"IF(COUNT($H772:O772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:O772)))*P$9)","v":0},{"$f":"IF(COUNT($H772:P772)>='RFM input'!$AA$7,0,($G158+(SUM($G772:P772)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H772:I772)='RFM input'!$AA$7,SUM($G772:I772)*I$7,0)","v":0},{"$f":"IF(COUNT($H772:J772)='RFM input'!$AA$7,SUM($G772:J772)*J$7,0)","v":0},{"$f":"IF(COUNT($H772:K772)='RFM input'!$AA$7,SUM($G772:K772)*K$7,0)","v":0},{"$f":"IF(COUNT($H772:L772)='RFM input'!$AA$7,SUM($G772:L772)*L$7,0)","v":0},{"$f":"IF(COUNT($H772:M772)='RFM input'!$AA$7,SUM($G772:M772)*M$7,0)","v":0},{"$f":"IF(COUNT($H772:N772)='RFM input'!$AA$7,SUM($G772:N772)*N$7,0)","v":0},{"$f":"IF(COUNT($H772:O772)='RFM input'!$AA$7,SUM($G772:O772)*O$7,0)","v":0},{"$f":"IF(COUNT($H772:P772)='RFM input'!$AA$7,SUM($G772:P772)*P$7,0)","v":0},{"$f":"IF(COUNT($H772:Q772)='RFM input'!$AA$7,SUM($G772:Q772)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G774:G774)))*H$9","v":0},{"$f":"($G159+(SUM($G774:H774)))*I$9","v":0},{"$f":"IF(COUNT($H774:I774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:I774)))*J$9)","v":0},{"$f":"IF(COUNT($H774:J774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:J774)))*K$9)","v":0},{"$f":"IF(COUNT($H774:K774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:K774)))*L$9)","v":0},{"$f":"IF(COUNT($H774:L774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:L774)))*M$9)","v":0},{"$f":"IF(COUNT($H774:M774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:M774)))*N$9)","v":0},{"$f":"IF(COUNT($H774:N774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:N774)))*O$9)","v":0},{"$f":"IF(COUNT($H774:O774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:O774)))*P$9)","v":0},{"$f":"IF(COUNT($H774:P774)>='RFM input'!$AA$7,0,($G159+(SUM($G774:P774)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H774:I774)='RFM input'!$AA$7,SUM($G774:I774)*I$7,0)","v":0},{"$f":"IF(COUNT($H774:J774)='RFM input'!$AA$7,SUM($G774:J774)*J$7,0)","v":0},{"$f":"IF(COUNT($H774:K774)='RFM input'!$AA$7,SUM($G774:K774)*K$7,0)","v":0},{"$f":"IF(COUNT($H774:L774)='RFM input'!$AA$7,SUM($G774:L774)*L$7,0)","v":0},{"$f":"IF(COUNT($H774:M774)='RFM input'!$AA$7,SUM($G774:M774)*M$7,0)","v":0},{"$f":"IF(COUNT($H774:N774)='RFM input'!$AA$7,SUM($G774:N774)*N$7,0)","v":0},{"$f":"IF(COUNT($H774:O774)='RFM input'!$AA$7,SUM($G774:O774)*O$7,0)","v":0},{"$f":"IF(COUNT($H774:P774)='RFM input'!$AA$7,SUM($G774:P774)*P$7,0)","v":0},{"$f":"IF(COUNT($H774:Q774)='RFM input'!$AA$7,SUM($G774:Q774)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G776:G776)))*H$9","v":0},{"$f":"($G160+(SUM($G776:H776)))*I$9","v":0},{"$f":"IF(COUNT($H776:I776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:I776)))*J$9)","v":0},{"$f":"IF(COUNT($H776:J776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:J776)))*K$9)","v":0},{"$f":"IF(COUNT($H776:K776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:K776)))*L$9)","v":0},{"$f":"IF(COUNT($H776:L776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:L776)))*M$9)","v":0},{"$f":"IF(COUNT($H776:M776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:M776)))*N$9)","v":0},{"$f":"IF(COUNT($H776:N776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:N776)))*O$9)","v":0},{"$f":"IF(COUNT($H776:O776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:O776)))*P$9)","v":0},{"$f":"IF(COUNT($H776:P776)>='RFM input'!$AA$7,0,($G160+(SUM($G776:P776)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H776:I776)='RFM input'!$AA$7,SUM($G776:I776)*I$7,0)","v":0},{"$f":"IF(COUNT($H776:J776)='RFM input'!$AA$7,SUM($G776:J776)*J$7,0)","v":0},{"$f":"IF(COUNT($H776:K776)='RFM input'!$AA$7,SUM($G776:K776)*K$7,0)","v":0},{"$f":"IF(COUNT($H776:L776)='RFM input'!$AA$7,SUM($G776:L776)*L$7,0)","v":0},{"$f":"IF(COUNT($H776:M776)='RFM input'!$AA$7,SUM($G776:M776)*M$7,0)","v":0},{"$f":"IF(COUNT($H776:N776)='RFM input'!$AA$7,SUM($G776:N776)*N$7,0)","v":0},{"$f":"IF(COUNT($H776:O776)='RFM input'!$AA$7,SUM($G776:O776)*O$7,0)","v":0},{"$f":"IF(COUNT($H776:P776)='RFM input'!$AA$7,SUM($G776:P776)*P$7,0)","v":0},{"$f":"IF(COUNT($H776:Q776)='RFM input'!$AA$7,SUM($G776:Q776)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G778:G778)))*H$9","v":0},{"$f":"($G161+(SUM($G778:H778)))*I$9","v":0},{"$f":"IF(COUNT($H778:I778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:I778)))*J$9)","v":0},{"$f":"IF(COUNT($H778:J778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:J778)))*K$9)","v":0},{"$f":"IF(COUNT($H778:K778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:K778)))*L$9)","v":0},{"$f":"IF(COUNT($H778:L778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:L778)))*M$9)","v":0},{"$f":"IF(COUNT($H778:M778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:M778)))*N$9)","v":0},{"$f":"IF(COUNT($H778:N778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:N778)))*O$9)","v":0},{"$f":"IF(COUNT($H778:O778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:O778)))*P$9)","v":0},{"$f":"IF(COUNT($H778:P778)>='RFM input'!$AA$7,0,($G161+(SUM($G778:P778)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H778:I778)='RFM input'!$AA$7,SUM($G778:I778)*I$7,0)","v":0},{"$f":"IF(COUNT($H778:J778)='RFM input'!$AA$7,SUM($G778:J778)*J$7,0)","v":0},{"$f":"IF(COUNT($H778:K778)='RFM input'!$AA$7,SUM($G778:K778)*K$7,0)","v":0},{"$f":"IF(COUNT($H778:L778)='RFM input'!$AA$7,SUM($G778:L778)*L$7,0)","v":0},{"$f":"IF(COUNT($H778:M778)='RFM input'!$AA$7,SUM($G778:M778)*M$7,0)","v":0},{"$f":"IF(COUNT($H778:N778)='RFM input'!$AA$7,SUM($G778:N778)*N$7,0)","v":0},{"$f":"IF(COUNT($H778:O778)='RFM input'!$AA$7,SUM($G778:O778)*O$7,0)","v":0},{"$f":"IF(COUNT($H778:P778)='RFM input'!$AA$7,SUM($G778:P778)*P$7,0)","v":0},{"$f":"IF(COUNT($H778:Q778)='RFM input'!$AA$7,SUM($G778:Q778)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G780:G780)))*H$9","v":0},{"$f":"($G162+(SUM($G780:H780)))*I$9","v":0},{"$f":"IF(COUNT($H780:I780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:I780)))*J$9)","v":0},{"$f":"IF(COUNT($H780:J780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:J780)))*K$9)","v":0},{"$f":"IF(COUNT($H780:K780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:K780)))*L$9)","v":0},{"$f":"IF(COUNT($H780:L780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:L780)))*M$9)","v":0},{"$f":"IF(COUNT($H780:M780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:M780)))*N$9)","v":0},{"$f":"IF(COUNT($H780:N780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:N780)))*O$9)","v":0},{"$f":"IF(COUNT($H780:O780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:O780)))*P$9)","v":0},{"$f":"IF(COUNT($H780:P780)>='RFM input'!$AA$7,0,($G162+(SUM($G780:P780)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H780:I780)='RFM input'!$AA$7,SUM($G780:I780)*I$7,0)","v":0},{"$f":"IF(COUNT($H780:J780)='RFM input'!$AA$7,SUM($G780:J780)*J$7,0)","v":0},{"$f":"IF(COUNT($H780:K780)='RFM input'!$AA$7,SUM($G780:K780)*K$7,0)","v":0},{"$f":"IF(COUNT($H780:L780)='RFM input'!$AA$7,SUM($G780:L780)*L$7,0)","v":0},{"$f":"IF(COUNT($H780:M780)='RFM input'!$AA$7,SUM($G780:M780)*M$7,0)","v":0},{"$f":"IF(COUNT($H780:N780)='RFM input'!$AA$7,SUM($G780:N780)*N$7,0)","v":0},{"$f":"IF(COUNT($H780:O780)='RFM input'!$AA$7,SUM($G780:O780)*O$7,0)","v":0},{"$f":"IF(COUNT($H780:P780)='RFM input'!$AA$7,SUM($G780:P780)*P$7,0)","v":0},{"$f":"IF(COUNT($H780:Q780)='RFM input'!$AA$7,SUM($G780:Q780)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G782:G782)))*H$9","v":0},{"$f":"($G163+(SUM($G782:H782)))*I$9","v":0},{"$f":"IF(COUNT($H782:I782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:I782)))*J$9)","v":0},{"$f":"IF(COUNT($H782:J782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:J782)))*K$9)","v":0},{"$f":"IF(COUNT($H782:K782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:K782)))*L$9)","v":0},{"$f":"IF(COUNT($H782:L782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:L782)))*M$9)","v":0},{"$f":"IF(COUNT($H782:M782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:M782)))*N$9)","v":0},{"$f":"IF(COUNT($H782:N782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:N782)))*O$9)","v":0},{"$f":"IF(COUNT($H782:O782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:O782)))*P$9)","v":0},{"$f":"IF(COUNT($H782:P782)>='RFM input'!$AA$7,0,($G163+(SUM($G782:P782)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H782:I782)='RFM input'!$AA$7,SUM($G782:I782)*I$7,0)","v":0},{"$f":"IF(COUNT($H782:J782)='RFM input'!$AA$7,SUM($G782:J782)*J$7,0)","v":0},{"$f":"IF(COUNT($H782:K782)='RFM input'!$AA$7,SUM($G782:K782)*K$7,0)","v":0},{"$f":"IF(COUNT($H782:L782)='RFM input'!$AA$7,SUM($G782:L782)*L$7,0)","v":0},{"$f":"IF(COUNT($H782:M782)='RFM input'!$AA$7,SUM($G782:M782)*M$7,0)","v":0},{"$f":"IF(COUNT($H782:N782)='RFM input'!$AA$7,SUM($G782:N782)*N$7,0)","v":0},{"$f":"IF(COUNT($H782:O782)='RFM input'!$AA$7,SUM($G782:O782)*O$7,0)","v":0},{"$f":"IF(COUNT($H782:P782)='RFM input'!$AA$7,SUM($G782:P782)*P$7,0)","v":0},{"$f":"IF(COUNT($H782:Q782)='RFM input'!$AA$7,SUM($G782:Q782)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"($G164+(SUM($G784:G784)))*H$9","v":0},{"$f":"($G164+(SUM($G784:H784)))*I$9","v":0},{"$f":"IF(COUNT($H784:I784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:I784)))*J$9)","v":0},{"$f":"IF(COUNT($H784:J784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:J784)))*K$9)","v":0},{"$f":"IF(COUNT($H784:K784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:K784)))*L$9)","v":0},{"$f":"IF(COUNT($H784:L784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:L784)))*M$9)","v":0},{"$f":"IF(COUNT($H784:M784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:M784)))*N$9)","v":0},{"$f":"IF(COUNT($H784:N784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:N784)))*O$9)","v":0},{"$f":"IF(COUNT($H784:O784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:O784)))*P$9)","v":0},{"$f":"IF(COUNT($H784:P784)>='RFM input'!$AA$7,0,($G164+(SUM($G784:P784)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H784:I784)='RFM input'!$AA$7,SUM($G784:I784)*I$7,0)","v":0},{"$f":"IF(COUNT($H784:J784)='RFM input'!$AA$7,SUM($G784:J784)*J$7,0)","v":0},{"$f":"IF(COUNT($H784:K784)='RFM input'!$AA$7,SUM($G784:K784)*K$7,0)","v":0},{"$f":"IF(COUNT($H784:L784)='RFM input'!$AA$7,SUM($G784:L784)*L$7,0)","v":0},{"$f":"IF(COUNT($H784:M784)='RFM input'!$AA$7,SUM($G784:M784)*M$7,0)","v":0},{"$f":"IF(COUNT($H784:N784)='RFM input'!$AA$7,SUM($G784:N784)*N$7,0)","v":0},{"$f":"IF(COUNT($H784:O784)='RFM input'!$AA$7,SUM($G784:O784)*O$7,0)","v":0},{"$f":"IF(COUNT($H784:P784)='RFM input'!$AA$7,SUM($G784:P784)*P$7,0)","v":0},{"$f":"IF(COUNT($H784:Q784)='RFM input'!$AA$7,SUM($G784:Q784)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"($G165+(SUM($G786:G786)))*H$9","v":0},{"$f":"($G165+(SUM($G786:H786)))*I$9","v":0},{"$f":"IF(COUNT($H786:I786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:I786)))*J$9)","v":0},{"$f":"IF(COUNT($H786:J786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:J786)))*K$9)","v":0},{"$f":"IF(COUNT($H786:K786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:K786)))*L$9)","v":0},{"$f":"IF(COUNT($H786:L786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:L786)))*M$9)","v":0},{"$f":"IF(COUNT($H786:M786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:M786)))*N$9)","v":0},{"$f":"IF(COUNT($H786:N786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:N786)))*O$9)","v":0},{"$f":"IF(COUNT($H786:O786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:O786)))*P$9)","v":0},{"$f":"IF(COUNT($H786:P786)>='RFM input'!$AA$7,0,($G165+(SUM($G786:P786)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H786:I786)='RFM input'!$AA$7,SUM($G786:I786)*I$7,0)","v":0},{"$f":"IF(COUNT($H786:J786)='RFM input'!$AA$7,SUM($G786:J786)*J$7,0)","v":0},{"$f":"IF(COUNT($H786:K786)='RFM input'!$AA$7,SUM($G786:K786)*K$7,0)","v":0},{"$f":"IF(COUNT($H786:L786)='RFM input'!$AA$7,SUM($G786:L786)*L$7,0)","v":0},{"$f":"IF(COUNT($H786:M786)='RFM input'!$AA$7,SUM($G786:M786)*M$7,0)","v":0},{"$f":"IF(COUNT($H786:N786)='RFM input'!$AA$7,SUM($G786:N786)*N$7,0)","v":0},{"$f":"IF(COUNT($H786:O786)='RFM input'!$AA$7,SUM($G786:O786)*O$7,0)","v":0},{"$f":"IF(COUNT($H786:P786)='RFM input'!$AA$7,SUM($G786:P786)*P$7,0)","v":0},{"$f":"IF(COUNT($H786:Q786)='RFM input'!$AA$7,SUM($G786:Q786)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"($G166+(SUM($G788:G788)))*H$9","v":0},{"$f":"($G166+(SUM($G788:H788)))*I$9","v":0},{"$f":"IF(COUNT($H788:I788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:I788)))*J$9)","v":0},{"$f":"IF(COUNT($H788:J788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:J788)))*K$9)","v":0},{"$f":"IF(COUNT($H788:K788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:K788)))*L$9)","v":0},{"$f":"IF(COUNT($H788:L788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:L788)))*M$9)","v":0},{"$f":"IF(COUNT($H788:M788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:M788)))*N$9)","v":0},{"$f":"IF(COUNT($H788:N788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:N788)))*O$9)","v":0},{"$f":"IF(COUNT($H788:O788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:O788)))*P$9)","v":0},{"$f":"IF(COUNT($H788:P788)>='RFM input'!$AA$7,0,($G166+(SUM($G788:P788)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H788:I788)='RFM input'!$AA$7,SUM($G788:I788)*I$7,0)","v":0},{"$f":"IF(COUNT($H788:J788)='RFM input'!$AA$7,SUM($G788:J788)*J$7,0)","v":0},{"$f":"IF(COUNT($H788:K788)='RFM input'!$AA$7,SUM($G788:K788)*K$7,0)","v":0},{"$f":"IF(COUNT($H788:L788)='RFM input'!$AA$7,SUM($G788:L788)*L$7,0)","v":0},{"$f":"IF(COUNT($H788:M788)='RFM input'!$AA$7,SUM($G788:M788)*M$7,0)","v":0},{"$f":"IF(COUNT($H788:N788)='RFM input'!$AA$7,SUM($G788:N788)*N$7,0)","v":0},{"$f":"IF(COUNT($H788:O788)='RFM input'!$AA$7,SUM($G788:O788)*O$7,0)","v":0},{"$f":"IF(COUNT($H788:P788)='RFM input'!$AA$7,SUM($G788:P788)*P$7,0)","v":0},{"$f":"IF(COUNT($H788:Q788)='RFM input'!$AA$7,SUM($G788:Q788)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G790:G790)))*H$9","v":0},{"$f":"($G167+(SUM($G790:H790)))*I$9","v":0},{"$f":"IF(COUNT($H790:I790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:I790)))*J$9)","v":0},{"$f":"IF(COUNT($H790:J790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:J790)))*K$9)","v":0},{"$f":"IF(COUNT($H790:K790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:K790)))*L$9)","v":0},{"$f":"IF(COUNT($H790:L790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:L790)))*M$9)","v":0},{"$f":"IF(COUNT($H790:M790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:M790)))*N$9)","v":0},{"$f":"IF(COUNT($H790:N790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:N790)))*O$9)","v":0},{"$f":"IF(COUNT($H790:O790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:O790)))*P$9)","v":0},{"$f":"IF(COUNT($H790:P790)>='RFM input'!$AA$7,0,($G167+(SUM($G790:P790)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H790:I790)='RFM input'!$AA$7,SUM($G790:I790)*I$7,0)","v":0},{"$f":"IF(COUNT($H790:J790)='RFM input'!$AA$7,SUM($G790:J790)*J$7,0)","v":0},{"$f":"IF(COUNT($H790:K790)='RFM input'!$AA$7,SUM($G790:K790)*K$7,0)","v":0},{"$f":"IF(COUNT($H790:L790)='RFM input'!$AA$7,SUM($G790:L790)*L$7,0)","v":0},{"$f":"IF(COUNT($H790:M790)='RFM input'!$AA$7,SUM($G790:M790)*M$7,0)","v":0},{"$f":"IF(COUNT($H790:N790)='RFM input'!$AA$7,SUM($G790:N790)*N$7,0)","v":0},{"$f":"IF(COUNT($H790:O790)='RFM input'!$AA$7,SUM($G790:O790)*O$7,0)","v":0},{"$f":"IF(COUNT($H790:P790)='RFM input'!$AA$7,SUM($G790:P790)*P$7,0)","v":0},{"$f":"IF(COUNT($H790:Q790)='RFM input'!$AA$7,SUM($G790:Q790)*Q$7,0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H691:I691)='RFM input'!$AA$7,SUM($G691:I691)*I$7, 0)","v":0},{"$f":"IF(COUNT($H691:J691)='RFM input'!$AA$7,SUM($G691:J691)*J$7, 0)","v":0},{"$f":"IF(COUNT($H691:K691)='RFM input'!$AA$7,SUM($G691:K691)*K$7, 0)","v":0},{"$f":"IF(COUNT($H691:L691)='RFM input'!$AA$7,SUM($G691:L691)*L$7, 0)","v":0},{"$f":"IF(COUNT($H691:M691)='RFM input'!$AA$7,SUM($G691:M691)*M$7, 0)","v":0},{"$f":"IF(COUNT($H691:N691)='RFM input'!$AA$7,SUM($G691:N691)*N$7, 0)","v":0},{"$f":"IF(COUNT($H691:O691)='RFM input'!$AA$7,SUM($G691:O691)*O$7, 0)","v":0},{"$f":"IF(COUNT($H691:P691)='RFM input'!$AA$7,SUM($G691:P691)*P$7, 0)","v":0},{"$f":"IF(COUNT($H691:Q691)='RFM input'!$AA$7,SUM($G691:Q691)*Q$7, 0)","v":0}]
[]
[null,"Ex-post Review: Nominal Adjustments for Excluded Capex in Second Last Year (t-2) - As Commissioned"]
[]
[null,"Nominal Difference for Year t-2 Capex Excluded from RAB",null,null,null,{"$f":"SUM(F797:F846)","v":0},{"$f":"SUM(G797:G846)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H577*(1+F$8)^0.5,0)","v":0},{"$f":"F797*(1+$G$6)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H578*(1+F$8)^0.5,0)","v":0},{"$f":"F798*(1+$G$6)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H579*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H580*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H581*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H582*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H583*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H584*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H585*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H586*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H587*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H588*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H589*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H590*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H591*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H592*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H593*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H594*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H595*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset20","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H596*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset21","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H597*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset22","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H598*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset23","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H599*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset24","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H600*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset25","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H601*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset26","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H602*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset27","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H603*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset28","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H604*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset29","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H605*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset30","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H606*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset31","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H607*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset32","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H608*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset33","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H609*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset34","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H610*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset35","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H611*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset36","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H612*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset37","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H613*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset38","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H614*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset39","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H615*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset40","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H616*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset41","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H617*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset42","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H618*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset43","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H619*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset44","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H620*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset45","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H621*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset46","v":0},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H622*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H623*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H624*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H625*(1+F$8)^0.5,0)","v":0},0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"IF('RFM input'!$F$570='RFM input'!$G$570,'RFM input'!H626*(1+F$8)^0.5,0)","v":0},0]
[]
[null,"Adjustment to Year t-1 Straight-line depreciation",null,null,null,null,{"$f":"SUM(G849:G898)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I577=0,'RFM input'!I577=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F797*($G$7/$F$7)/'RFM input'!I577)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I578=0,'RFM input'!I578=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F798*($G$7/$F$7)/'RFM input'!I578)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I579=0,'RFM input'!I579=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F799*($G$7/$F$7)/'RFM input'!I579)","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I580=0,'RFM input'!I580=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F800*($G$7/$F$7)/'RFM input'!I580)","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I581=0,'RFM input'!I581=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F801*($G$7/$F$7)/'RFM input'!I581)","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I582=0,'RFM input'!I582=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F802*($G$7/$F$7)/'RFM input'!I582)","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I583=0,'RFM input'!I583=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F803*($G$7/$F$7)/'RFM input'!I583)","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I584=0,'RFM input'!I584=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F804*($G$7/$F$7)/'RFM input'!I584)","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I585=0,'RFM input'!I585=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F805*($G$7/$F$7)/'RFM input'!I585)","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I586=0,'RFM input'!I586=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F806*($G$7/$F$7)/'RFM input'!I586)","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I587=0,'RFM input'!I587=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F807*($G$7/$F$7)/'RFM input'!I587)","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I588=0,'RFM input'!I588=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F808*($G$7/$F$7)/'RFM input'!I588)","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I589=0,'RFM input'!I589=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F809*($G$7/$F$7)/'RFM input'!I589)","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I590=0,'RFM input'!I590=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F810*($G$7/$F$7)/'RFM input'!I590)","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I591=0,'RFM input'!I591=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F811*($G$7/$F$7)/'RFM input'!I591)","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I592=0,'RFM input'!I592=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F812*($G$7/$F$7)/'RFM input'!I592)","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I593=0,'RFM input'!I593=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F813*($G$7/$F$7)/'RFM input'!I593)","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I594=0,'RFM input'!I594=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F814*($G$7/$F$7)/'RFM input'!I594)","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I595=0,'RFM input'!I595=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F815*($G$7/$F$7)/'RFM input'!I595)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I596=0,'RFM input'!I596=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F816*($G$7/$F$7)/'RFM input'!I596)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I597=0,'RFM input'!I597=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F817*($G$7/$F$7)/'RFM input'!I597)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I598=0,'RFM input'!I598=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F818*($G$7/$F$7)/'RFM input'!I598)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I599=0,'RFM input'!I599=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F819*($G$7/$F$7)/'RFM input'!I599)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I600=0,'RFM input'!I600=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F820*($G$7/$F$7)/'RFM input'!I600)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I601=0,'RFM input'!I601=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F821*($G$7/$F$7)/'RFM input'!I601)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I602=0,'RFM input'!I602=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F822*($G$7/$F$7)/'RFM input'!I602)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I603=0,'RFM input'!I603=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F823*($G$7/$F$7)/'RFM input'!I603)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I604=0,'RFM input'!I604=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F824*($G$7/$F$7)/'RFM input'!I604)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I605=0,'RFM input'!I605=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F825*($G$7/$F$7)/'RFM input'!I605)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I606=0,'RFM input'!I606=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F826*($G$7/$F$7)/'RFM input'!I606)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I607=0,'RFM input'!I607=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F827*($G$7/$F$7)/'RFM input'!I607)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I608=0,'RFM input'!I608=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F828*($G$7/$F$7)/'RFM input'!I608)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I609=0,'RFM input'!I609=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F829*($G$7/$F$7)/'RFM input'!I609)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I610=0,'RFM input'!I610=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F830*($G$7/$F$7)/'RFM input'!I610)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I611=0,'RFM input'!I611=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F831*($G$7/$F$7)/'RFM input'!I611)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I612=0,'RFM input'!I612=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F832*($G$7/$F$7)/'RFM input'!I612)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I613=0,'RFM input'!I613=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F833*($G$7/$F$7)/'RFM input'!I613)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I614=0,'RFM input'!I614=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F834*($G$7/$F$7)/'RFM input'!I614)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I615=0,'RFM input'!I615=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F835*($G$7/$F$7)/'RFM input'!I615)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I616=0,'RFM input'!I616=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F836*($G$7/$F$7)/'RFM input'!I616)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I617=0,'RFM input'!I617=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F837*($G$7/$F$7)/'RFM input'!I617)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I618=0,'RFM input'!I618=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F838*($G$7/$F$7)/'RFM input'!I618)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I619=0,'RFM input'!I619=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F839*($G$7/$F$7)/'RFM input'!I619)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I620=0,'RFM input'!I620=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F840*($G$7/$F$7)/'RFM input'!I620)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I621=0,'RFM input'!I621=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F841*($G$7/$F$7)/'RFM input'!I621)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"-1*IF(OR('RFM input'!I622=0,'RFM input'!I622=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F842*($G$7/$F$7)/'RFM input'!I622)","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I623=0,'RFM input'!I623=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F843*($G$7/$F$7)/'RFM input'!I623)","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I624=0,'RFM input'!I624=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F844*($G$7/$F$7)/'RFM input'!I624)","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I625=0,'RFM input'!I625=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F845*($G$7/$F$7)/'RFM input'!I625)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"-1*IF(OR('RFM input'!I626=0,'RFM input'!I626=\"n/a\",'RFM input'!$F$571='RFM input'!$G$571),0,F846*($G$7/$F$7)/'RFM input'!I626)","v":0}]
[]
[null,"Nominal RAB Adjustment for Year t-2 Net capex and Year t-1 Straight-line Depreciation (indexed)",null,null,null,null,{"$f":"SUM(G901:G950)","v":0},{"$f":"SUM(H901:H950)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G797+G849","v":0},{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G901*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G901*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G901*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G901*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G901*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G901*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G901*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G901*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G901*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G901*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"G798+G850","v":0},{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G902*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G902*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G902*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G902*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G902*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G902*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G902*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G902*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G902*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G902*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G903*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G903*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G903*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G903*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G903*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G903*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G903*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G903*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G903*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G903*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G904*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G904*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G904*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G904*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G904*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G904*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G904*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G904*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G904*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G904*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G905*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G905*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G905*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G905*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G905*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G905*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G905*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G905*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G905*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G905*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G906*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G906*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G906*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G906*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G906*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G906*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G906*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G906*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G906*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G906*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G907*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G907*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G907*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G907*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G907*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G907*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G907*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G907*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G907*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G907*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G908*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G908*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G908*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G908*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G908*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G908*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G908*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G908*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G908*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G908*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G909*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G909*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G909*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G909*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G909*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G909*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G909*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G909*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G909*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G909*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G910*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G910*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G910*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G910*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G910*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G910*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G910*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G910*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G910*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G910*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G911*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G911*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G911*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G911*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G911*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G911*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G911*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G911*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G911*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G911*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G912*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G912*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G912*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G912*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G912*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G912*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G912*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G912*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G912*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G912*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G913*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G913*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G913*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G913*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G913*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G913*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G913*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G913*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G913*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G913*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G914*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G914*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G914*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G914*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G914*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G914*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G914*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G914*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G914*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G914*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G915*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G915*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G915*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G915*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G915*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G915*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G915*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G915*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G915*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G915*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G916*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G916*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G916*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G916*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G916*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G916*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G916*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G916*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G916*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G916*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G917*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G917*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G917*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G917*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G917*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G917*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G917*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G917*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G917*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G917*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G918*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G918*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G918*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G918*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G918*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G918*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G918*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G918*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G918*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G918*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G919*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G919*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G919*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G919*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G919*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G919*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G919*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G919*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G919*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G919*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G920*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G920*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G920*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G920*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G920*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G920*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G920*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G920*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G920*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G920*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G921*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G921*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G921*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G921*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G921*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G921*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G921*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G921*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G921*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G921*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G922*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G922*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G922*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G922*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G922*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G922*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G922*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G922*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G922*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G922*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G923*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G923*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G923*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G923*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G923*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G923*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G923*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G923*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G923*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G923*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G924*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G924*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G924*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G924*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G924*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G924*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G924*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G924*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G924*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G924*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G925*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G925*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G925*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G925*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G925*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G925*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G925*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G925*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G925*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G925*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G926*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G926*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G926*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G926*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G926*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G926*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G926*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G926*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G926*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G926*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G927*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G927*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G927*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G927*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G927*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G927*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G927*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G927*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G927*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G927*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G928*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G928*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G928*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G928*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G928*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G928*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G928*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G928*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G928*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G928*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G929*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G929*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G929*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G929*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G929*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G929*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G929*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G929*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G929*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G929*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G930*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G930*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G930*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G930*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G930*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G930*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G930*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G930*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G930*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G930*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G931*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G931*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G931*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G931*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G931*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G931*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G931*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G931*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G931*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G931*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G932*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G932*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G932*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G932*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G932*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G932*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G932*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G932*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G932*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G932*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G933*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G933*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G933*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G933*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G933*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G933*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G933*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G933*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G933*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G933*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G934*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G934*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G934*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G934*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G934*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G934*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G934*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G934*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G934*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G934*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G935*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G935*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G935*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G935*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G935*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G935*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G935*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G935*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G935*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G935*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G936*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G936*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G936*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G936*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G936*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G936*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G936*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G936*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G936*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G936*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G937*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G937*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G937*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G937*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G937*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G937*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G937*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G937*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G937*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G937*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G938*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G938*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G938*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G938*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G938*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G938*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G938*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G938*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G938*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G938*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G939*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G939*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G939*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G939*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G939*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G939*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G939*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G939*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G939*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G939*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G940*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G940*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G940*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G940*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G940*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G940*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G940*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G940*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G940*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G940*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G941*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G941*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G941*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G941*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G941*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G941*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G941*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G941*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G941*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G941*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G942*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G942*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G942*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G942*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G942*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G942*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G942*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G942*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G942*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G942*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G943*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G943*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G943*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G943*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G943*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G943*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G943*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G943*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G943*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G943*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G944*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G944*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G944*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G944*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G944*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G944*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G944*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G944*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G944*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G944*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G945*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G945*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G945*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G945*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G945*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G945*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G945*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G945*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G945*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G945*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G946*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G946*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G946*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G946*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G946*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G946*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G946*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G946*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G946*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G946*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G947*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G947*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G947*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G947*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G947*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G947*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G947*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G947*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G947*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G947*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G948*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G948*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G948*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G948*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G948*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G948*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G948*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G948*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G948*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G948*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G949*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G949*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G949*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G949*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G949*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G949*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G949*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G949*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G949*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G949*Q$7/$G$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$952:H$952)='RFM input'!$AA$7, $G950*H$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:I$952)='RFM input'!$AA$7, $G950*I$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:J$952)='RFM input'!$AA$7, $G950*J$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:K$952)='RFM input'!$AA$7, $G950*K$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:L$952)='RFM input'!$AA$7, $G950*L$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:M$952)='RFM input'!$AA$7, $G950*M$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:N$952)='RFM input'!$AA$7, $G950*N$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:O$952)='RFM input'!$AA$7, $G950*O$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:P$952)='RFM input'!$AA$7, $G950*P$7/$G$7, 0)","v":0},{"$f":"IF(COUNT($H$952:Q$952)='RFM input'!$AA$7, $G950*Q$7/$G$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Adjustment (as-incurred)",null,null,null,null,null,{"$f":"SUM(H953,H955,H957,H959,H961,H963,H965,H967,H969,H971,H973,H975,H977,H979,H981,H983,H985,H987,H989,H991,H993,H995,H997,H999,H1001,H1003,H1005,H1007,H1009,H1011,H1013,H1015,H1017,H1019,H1021,H1023,H1025,H1027,H1029,H1031,H1033,H1035,H1037,H1039,H1041,H1043,H1045,H1047,H1049,H1051)","v":0},{"$f":"SUM(I953,I955,I957,I959,I961,I963,I965,I967,I969,I971,I973,I975,I977,I979,I981,I983,I985,I987,I989,I991,I993,I995,I997,I999,I1001,I1003,I1005,I1007,I1009,I1011,I1013,I1015,I1017,I1019,I1021,I1023,I1025,I1027,I1029,I1031,I1033,I1035,I1037,I1039,I1041,I1043,I1045,I1047,I1049,I1051)","v":0},0,0,0,0,0,0,0,0]
[1,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(COUNTA($F953:G953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:G953)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F953:H953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:H953)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F953:I953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:I953)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F953:J953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:J953)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F953:K953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:K953)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F953:L953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:L953)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F953:M953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:M953)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F953:N953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:N953)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F953:O953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:O953)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F953:P953)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A953,1)+(SUM($F953:P953)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H953:I953)='RFM input'!$AA$7,SUM($G953:I953)*I$7,0)","v":0},{"$f":"IF(COUNT($H953:J953)='RFM input'!$AA$7,SUM($G953:J953)*J$7,0)","v":0},{"$f":"IF(COUNT($H953:K953)='RFM input'!$AA$7,SUM($G953:K953)*K$7,0)","v":0},{"$f":"IF(COUNT($H953:L953)='RFM input'!$AA$7,SUM($G953:L953)*L$7,0)","v":0},{"$f":"IF(COUNT($H953:M953)='RFM input'!$AA$7,SUM($G953:M953)*M$7,0)","v":0},{"$f":"IF(COUNT($H953:N953)='RFM input'!$AA$7,SUM($G953:N953)*N$7,0)","v":0},{"$f":"IF(COUNT($H953:O953)='RFM input'!$AA$7,SUM($G953:O953)*O$7,0)","v":0},{"$f":"IF(COUNT($H953:P953)='RFM input'!$AA$7,SUM($G953:P953)*P$7,0)","v":0},{"$f":"IF(COUNT($H953:Q953)='RFM input'!$AA$7,SUM($G953:Q953)*Q$7,0)","v":0}]
[{"$f":"A953+1","v":2},null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($F955:G955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:G955)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F955:H955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:H955)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F955:I955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:I955)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F955:J955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:J955)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F955:K955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:K955)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F955:L955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:L955)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F955:M955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:M955)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F955:N955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:N955)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F955:O955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:O955)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F955:P955)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A955,1)+(SUM($F955:P955)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H955:I955)='RFM input'!$AA$7,SUM($G955:I955)*I$7,0)","v":0},{"$f":"IF(COUNT($H955:J955)='RFM input'!$AA$7,SUM($G955:J955)*J$7,0)","v":0},{"$f":"IF(COUNT($H955:K955)='RFM input'!$AA$7,SUM($G955:K955)*K$7,0)","v":0},{"$f":"IF(COUNT($H955:L955)='RFM input'!$AA$7,SUM($G955:L955)*L$7,0)","v":0},{"$f":"IF(COUNT($H955:M955)='RFM input'!$AA$7,SUM($G955:M955)*M$7,0)","v":0},{"$f":"IF(COUNT($H955:N955)='RFM input'!$AA$7,SUM($G955:N955)*N$7,0)","v":0},{"$f":"IF(COUNT($H955:O955)='RFM input'!$AA$7,SUM($G955:O955)*O$7,0)","v":0},{"$f":"IF(COUNT($H955:P955)='RFM input'!$AA$7,SUM($G955:P955)*P$7,0)","v":0},{"$f":"IF(COUNT($H955:Q955)='RFM input'!$AA$7,SUM($G955:Q955)*Q$7,0)","v":0}]
[{"$f":"A955+1","v":3},null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(COUNTA($F957:G957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:G957)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F957:H957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:H957)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F957:I957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:I957)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F957:J957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:J957)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F957:K957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:K957)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F957:L957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:L957)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F957:M957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:M957)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F957:N957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:N957)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F957:O957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:O957)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F957:P957)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A957,1)+(SUM($F957:P957)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H957:I957)='RFM input'!$AA$7,SUM($G957:I957)*I$7,0)","v":0},{"$f":"IF(COUNT($H957:J957)='RFM input'!$AA$7,SUM($G957:J957)*J$7,0)","v":0},{"$f":"IF(COUNT($H957:K957)='RFM input'!$AA$7,SUM($G957:K957)*K$7,0)","v":0},{"$f":"IF(COUNT($H957:L957)='RFM input'!$AA$7,SUM($G957:L957)*L$7,0)","v":0},{"$f":"IF(COUNT($H957:M957)='RFM input'!$AA$7,SUM($G957:M957)*M$7,0)","v":0},{"$f":"IF(COUNT($H957:N957)='RFM input'!$AA$7,SUM($G957:N957)*N$7,0)","v":0},{"$f":"IF(COUNT($H957:O957)='RFM input'!$AA$7,SUM($G957:O957)*O$7,0)","v":0},{"$f":"IF(COUNT($H957:P957)='RFM input'!$AA$7,SUM($G957:P957)*P$7,0)","v":0},{"$f":"IF(COUNT($H957:Q957)='RFM input'!$AA$7,SUM($G957:Q957)*Q$7,0)","v":0}]
[{"$f":"A957+1","v":4},null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(COUNTA($F959:G959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:G959)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F959:H959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:H959)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F959:I959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:I959)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F959:J959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:J959)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F959:K959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:K959)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F959:L959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:L959)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F959:M959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:M959)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F959:N959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:N959)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F959:O959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:O959)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F959:P959)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A959,1)+(SUM($F959:P959)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H959:I959)='RFM input'!$AA$7,SUM($G959:I959)*I$7,0)","v":0},{"$f":"IF(COUNT($H959:J959)='RFM input'!$AA$7,SUM($G959:J959)*J$7,0)","v":0},{"$f":"IF(COUNT($H959:K959)='RFM input'!$AA$7,SUM($G959:K959)*K$7,0)","v":0},{"$f":"IF(COUNT($H959:L959)='RFM input'!$AA$7,SUM($G959:L959)*L$7,0)","v":0},{"$f":"IF(COUNT($H959:M959)='RFM input'!$AA$7,SUM($G959:M959)*M$7,0)","v":0},{"$f":"IF(COUNT($H959:N959)='RFM input'!$AA$7,SUM($G959:N959)*N$7,0)","v":0},{"$f":"IF(COUNT($H959:O959)='RFM input'!$AA$7,SUM($G959:O959)*O$7,0)","v":0},{"$f":"IF(COUNT($H959:P959)='RFM input'!$AA$7,SUM($G959:P959)*P$7,0)","v":0},{"$f":"IF(COUNT($H959:Q959)='RFM input'!$AA$7,SUM($G959:Q959)*Q$7,0)","v":0}]
[{"$f":"A959+1","v":5},null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(COUNTA($F961:G961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:G961)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F961:H961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:H961)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F961:I961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:I961)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F961:J961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:J961)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F961:K961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:K961)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F961:L961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:L961)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F961:M961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:M961)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F961:N961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:N961)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F961:O961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:O961)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F961:P961)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A961,1)+(SUM($F961:P961)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H961:I961)='RFM input'!$AA$7,SUM($G961:I961)*I$7,0)","v":0},{"$f":"IF(COUNT($H961:J961)='RFM input'!$AA$7,SUM($G961:J961)*J$7,0)","v":0},{"$f":"IF(COUNT($H961:K961)='RFM input'!$AA$7,SUM($G961:K961)*K$7,0)","v":0},{"$f":"IF(COUNT($H961:L961)='RFM input'!$AA$7,SUM($G961:L961)*L$7,0)","v":0},{"$f":"IF(COUNT($H961:M961)='RFM input'!$AA$7,SUM($G961:M961)*M$7,0)","v":0},{"$f":"IF(COUNT($H961:N961)='RFM input'!$AA$7,SUM($G961:N961)*N$7,0)","v":0},{"$f":"IF(COUNT($H961:O961)='RFM input'!$AA$7,SUM($G961:O961)*O$7,0)","v":0},{"$f":"IF(COUNT($H961:P961)='RFM input'!$AA$7,SUM($G961:P961)*P$7,0)","v":0},{"$f":"IF(COUNT($H961:Q961)='RFM input'!$AA$7,SUM($G961:Q961)*Q$7,0)","v":0}]
[{"$f":"A961+1","v":6},null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(COUNTA($F963:G963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:G963)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F963:H963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:H963)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F963:I963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:I963)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F963:J963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:J963)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F963:K963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:K963)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F963:L963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:L963)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F963:M963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:M963)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F963:N963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:N963)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F963:O963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:O963)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F963:P963)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A963,1)+(SUM($F963:P963)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H963:I963)='RFM input'!$AA$7,SUM($G963:I963)*I$7,0)","v":0},{"$f":"IF(COUNT($H963:J963)='RFM input'!$AA$7,SUM($G963:J963)*J$7,0)","v":0},{"$f":"IF(COUNT($H963:K963)='RFM input'!$AA$7,SUM($G963:K963)*K$7,0)","v":0},{"$f":"IF(COUNT($H963:L963)='RFM input'!$AA$7,SUM($G963:L963)*L$7,0)","v":0},{"$f":"IF(COUNT($H963:M963)='RFM input'!$AA$7,SUM($G963:M963)*M$7,0)","v":0},{"$f":"IF(COUNT($H963:N963)='RFM input'!$AA$7,SUM($G963:N963)*N$7,0)","v":0},{"$f":"IF(COUNT($H963:O963)='RFM input'!$AA$7,SUM($G963:O963)*O$7,0)","v":0},{"$f":"IF(COUNT($H963:P963)='RFM input'!$AA$7,SUM($G963:P963)*P$7,0)","v":0},{"$f":"IF(COUNT($H963:Q963)='RFM input'!$AA$7,SUM($G963:Q963)*Q$7,0)","v":0}]
[{"$f":"A963+1","v":7},null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(COUNTA($F965:G965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:G965)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F965:H965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:H965)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F965:I965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:I965)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F965:J965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:J965)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F965:K965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:K965)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F965:L965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:L965)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F965:M965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:M965)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F965:N965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:N965)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F965:O965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:O965)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F965:P965)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A965,1)+(SUM($F965:P965)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H965:I965)='RFM input'!$AA$7,SUM($G965:I965)*I$7,0)","v":0},{"$f":"IF(COUNT($H965:J965)='RFM input'!$AA$7,SUM($G965:J965)*J$7,0)","v":0},{"$f":"IF(COUNT($H965:K965)='RFM input'!$AA$7,SUM($G965:K965)*K$7,0)","v":0},{"$f":"IF(COUNT($H965:L965)='RFM input'!$AA$7,SUM($G965:L965)*L$7,0)","v":0},{"$f":"IF(COUNT($H965:M965)='RFM input'!$AA$7,SUM($G965:M965)*M$7,0)","v":0},{"$f":"IF(COUNT($H965:N965)='RFM input'!$AA$7,SUM($G965:N965)*N$7,0)","v":0},{"$f":"IF(COUNT($H965:O965)='RFM input'!$AA$7,SUM($G965:O965)*O$7,0)","v":0},{"$f":"IF(COUNT($H965:P965)='RFM input'!$AA$7,SUM($G965:P965)*P$7,0)","v":0},{"$f":"IF(COUNT($H965:Q965)='RFM input'!$AA$7,SUM($G965:Q965)*Q$7,0)","v":0}]
[{"$f":"A965+1","v":8},null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($F967:G967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:G967)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F967:H967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:H967)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F967:I967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:I967)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F967:J967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:J967)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F967:K967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:K967)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F967:L967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:L967)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F967:M967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:M967)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F967:N967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:N967)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F967:O967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:O967)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F967:P967)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A967,1)+(SUM($F967:P967)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H967:I967)='RFM input'!$AA$7,SUM($G967:I967)*I$7,0)","v":0},{"$f":"IF(COUNT($H967:J967)='RFM input'!$AA$7,SUM($G967:J967)*J$7,0)","v":0},{"$f":"IF(COUNT($H967:K967)='RFM input'!$AA$7,SUM($G967:K967)*K$7,0)","v":0},{"$f":"IF(COUNT($H967:L967)='RFM input'!$AA$7,SUM($G967:L967)*L$7,0)","v":0},{"$f":"IF(COUNT($H967:M967)='RFM input'!$AA$7,SUM($G967:M967)*M$7,0)","v":0},{"$f":"IF(COUNT($H967:N967)='RFM input'!$AA$7,SUM($G967:N967)*N$7,0)","v":0},{"$f":"IF(COUNT($H967:O967)='RFM input'!$AA$7,SUM($G967:O967)*O$7,0)","v":0},{"$f":"IF(COUNT($H967:P967)='RFM input'!$AA$7,SUM($G967:P967)*P$7,0)","v":0},{"$f":"IF(COUNT($H967:Q967)='RFM input'!$AA$7,SUM($G967:Q967)*Q$7,0)","v":0}]
[{"$f":"A967+1","v":9},null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(COUNTA($F969:G969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:G969)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F969:H969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:H969)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F969:I969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:I969)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F969:J969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:J969)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F969:K969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:K969)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F969:L969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:L969)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F969:M969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:M969)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F969:N969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:N969)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F969:O969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:O969)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F969:P969)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A969,1)+(SUM($F969:P969)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H969:I969)='RFM input'!$AA$7,SUM($G969:I969)*I$7,0)","v":0},{"$f":"IF(COUNT($H969:J969)='RFM input'!$AA$7,SUM($G969:J969)*J$7,0)","v":0},{"$f":"IF(COUNT($H969:K969)='RFM input'!$AA$7,SUM($G969:K969)*K$7,0)","v":0},{"$f":"IF(COUNT($H969:L969)='RFM input'!$AA$7,SUM($G969:L969)*L$7,0)","v":0},{"$f":"IF(COUNT($H969:M969)='RFM input'!$AA$7,SUM($G969:M969)*M$7,0)","v":0},{"$f":"IF(COUNT($H969:N969)='RFM input'!$AA$7,SUM($G969:N969)*N$7,0)","v":0},{"$f":"IF(COUNT($H969:O969)='RFM input'!$AA$7,SUM($G969:O969)*O$7,0)","v":0},{"$f":"IF(COUNT($H969:P969)='RFM input'!$AA$7,SUM($G969:P969)*P$7,0)","v":0},{"$f":"IF(COUNT($H969:Q969)='RFM input'!$AA$7,SUM($G969:Q969)*Q$7,0)","v":0}]
[{"$f":"A969+1","v":10},null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(COUNTA($F971:G971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:G971)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F971:H971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:H971)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F971:I971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:I971)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F971:J971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:J971)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F971:K971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:K971)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F971:L971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:L971)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F971:M971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:M971)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F971:N971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:N971)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F971:O971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:O971)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F971:P971)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A971,1)+(SUM($F971:P971)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H971:I971)='RFM input'!$AA$7,SUM($G971:I971)*I$7,0)","v":0},{"$f":"IF(COUNT($H971:J971)='RFM input'!$AA$7,SUM($G971:J971)*J$7,0)","v":0},{"$f":"IF(COUNT($H971:K971)='RFM input'!$AA$7,SUM($G971:K971)*K$7,0)","v":0},{"$f":"IF(COUNT($H971:L971)='RFM input'!$AA$7,SUM($G971:L971)*L$7,0)","v":0},{"$f":"IF(COUNT($H971:M971)='RFM input'!$AA$7,SUM($G971:M971)*M$7,0)","v":0},{"$f":"IF(COUNT($H971:N971)='RFM input'!$AA$7,SUM($G971:N971)*N$7,0)","v":0},{"$f":"IF(COUNT($H971:O971)='RFM input'!$AA$7,SUM($G971:O971)*O$7,0)","v":0},{"$f":"IF(COUNT($H971:P971)='RFM input'!$AA$7,SUM($G971:P971)*P$7,0)","v":0},{"$f":"IF(COUNT($H971:Q971)='RFM input'!$AA$7,SUM($G971:Q971)*Q$7,0)","v":0}]
[{"$f":"A971+1","v":11},null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(COUNTA($F973:G973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:G973)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F973:H973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:H973)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F973:I973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:I973)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F973:J973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:J973)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F973:K973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:K973)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F973:L973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:L973)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F973:M973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:M973)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F973:N973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:N973)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F973:O973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:O973)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F973:P973)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A973,1)+(SUM($F973:P973)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H973:I973)='RFM input'!$AA$7,SUM($G973:I973)*I$7,0)","v":0},{"$f":"IF(COUNT($H973:J973)='RFM input'!$AA$7,SUM($G973:J973)*J$7,0)","v":0},{"$f":"IF(COUNT($H973:K973)='RFM input'!$AA$7,SUM($G973:K973)*K$7,0)","v":0},{"$f":"IF(COUNT($H973:L973)='RFM input'!$AA$7,SUM($G973:L973)*L$7,0)","v":0},{"$f":"IF(COUNT($H973:M973)='RFM input'!$AA$7,SUM($G973:M973)*M$7,0)","v":0},{"$f":"IF(COUNT($H973:N973)='RFM input'!$AA$7,SUM($G973:N973)*N$7,0)","v":0},{"$f":"IF(COUNT($H973:O973)='RFM input'!$AA$7,SUM($G973:O973)*O$7,0)","v":0},{"$f":"IF(COUNT($H973:P973)='RFM input'!$AA$7,SUM($G973:P973)*P$7,0)","v":0},{"$f":"IF(COUNT($H973:Q973)='RFM input'!$AA$7,SUM($G973:Q973)*Q$7,0)","v":0}]
[{"$f":"A973+1","v":12},null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(COUNTA($F975:G975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:G975)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F975:H975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:H975)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F975:I975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:I975)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F975:J975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:J975)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F975:K975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:K975)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F975:L975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:L975)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F975:M975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:M975)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F975:N975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:N975)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F975:O975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:O975)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F975:P975)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A975,1)+(SUM($F975:P975)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H975:I975)='RFM input'!$AA$7,SUM($G975:I975)*I$7,0)","v":0},{"$f":"IF(COUNT($H975:J975)='RFM input'!$AA$7,SUM($G975:J975)*J$7,0)","v":0},{"$f":"IF(COUNT($H975:K975)='RFM input'!$AA$7,SUM($G975:K975)*K$7,0)","v":0},{"$f":"IF(COUNT($H975:L975)='RFM input'!$AA$7,SUM($G975:L975)*L$7,0)","v":0},{"$f":"IF(COUNT($H975:M975)='RFM input'!$AA$7,SUM($G975:M975)*M$7,0)","v":0},{"$f":"IF(COUNT($H975:N975)='RFM input'!$AA$7,SUM($G975:N975)*N$7,0)","v":0},{"$f":"IF(COUNT($H975:O975)='RFM input'!$AA$7,SUM($G975:O975)*O$7,0)","v":0},{"$f":"IF(COUNT($H975:P975)='RFM input'!$AA$7,SUM($G975:P975)*P$7,0)","v":0},{"$f":"IF(COUNT($H975:Q975)='RFM input'!$AA$7,SUM($G975:Q975)*Q$7,0)","v":0}]
[{"$f":"A975+1","v":13},null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(COUNTA($F977:G977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:G977)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F977:H977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:H977)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F977:I977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:I977)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F977:J977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:J977)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F977:K977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:K977)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F977:L977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:L977)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F977:M977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:M977)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F977:N977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:N977)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F977:O977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:O977)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F977:P977)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A977,1)+(SUM($F977:P977)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H977:I977)='RFM input'!$AA$7,SUM($G977:I977)*I$7,0)","v":0},{"$f":"IF(COUNT($H977:J977)='RFM input'!$AA$7,SUM($G977:J977)*J$7,0)","v":0},{"$f":"IF(COUNT($H977:K977)='RFM input'!$AA$7,SUM($G977:K977)*K$7,0)","v":0},{"$f":"IF(COUNT($H977:L977)='RFM input'!$AA$7,SUM($G977:L977)*L$7,0)","v":0},{"$f":"IF(COUNT($H977:M977)='RFM input'!$AA$7,SUM($G977:M977)*M$7,0)","v":0},{"$f":"IF(COUNT($H977:N977)='RFM input'!$AA$7,SUM($G977:N977)*N$7,0)","v":0},{"$f":"IF(COUNT($H977:O977)='RFM input'!$AA$7,SUM($G977:O977)*O$7,0)","v":0},{"$f":"IF(COUNT($H977:P977)='RFM input'!$AA$7,SUM($G977:P977)*P$7,0)","v":0},{"$f":"IF(COUNT($H977:Q977)='RFM input'!$AA$7,SUM($G977:Q977)*Q$7,0)","v":0}]
[{"$f":"A977+1","v":14},null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(COUNTA($F979:G979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:G979)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F979:H979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:H979)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F979:I979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:I979)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F979:J979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:J979)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F979:K979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:K979)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F979:L979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:L979)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F979:M979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:M979)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F979:N979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:N979)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F979:O979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:O979)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F979:P979)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A979,1)+(SUM($F979:P979)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H979:I979)='RFM input'!$AA$7,SUM($G979:I979)*I$7,0)","v":0},{"$f":"IF(COUNT($H979:J979)='RFM input'!$AA$7,SUM($G979:J979)*J$7,0)","v":0},{"$f":"IF(COUNT($H979:K979)='RFM input'!$AA$7,SUM($G979:K979)*K$7,0)","v":0},{"$f":"IF(COUNT($H979:L979)='RFM input'!$AA$7,SUM($G979:L979)*L$7,0)","v":0},{"$f":"IF(COUNT($H979:M979)='RFM input'!$AA$7,SUM($G979:M979)*M$7,0)","v":0},{"$f":"IF(COUNT($H979:N979)='RFM input'!$AA$7,SUM($G979:N979)*N$7,0)","v":0},{"$f":"IF(COUNT($H979:O979)='RFM input'!$AA$7,SUM($G979:O979)*O$7,0)","v":0},{"$f":"IF(COUNT($H979:P979)='RFM input'!$AA$7,SUM($G979:P979)*P$7,0)","v":0},{"$f":"IF(COUNT($H979:Q979)='RFM input'!$AA$7,SUM($G979:Q979)*Q$7,0)","v":0}]
[{"$f":"A979+1","v":15},null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(COUNTA($F981:G981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:G981)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F981:H981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:H981)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F981:I981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:I981)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F981:J981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:J981)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F981:K981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:K981)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F981:L981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:L981)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F981:M981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:M981)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F981:N981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:N981)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F981:O981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:O981)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F981:P981)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A981,1)+(SUM($F981:P981)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H981:I981)='RFM input'!$AA$7,SUM($G981:I981)*I$7,0)","v":0},{"$f":"IF(COUNT($H981:J981)='RFM input'!$AA$7,SUM($G981:J981)*J$7,0)","v":0},{"$f":"IF(COUNT($H981:K981)='RFM input'!$AA$7,SUM($G981:K981)*K$7,0)","v":0},{"$f":"IF(COUNT($H981:L981)='RFM input'!$AA$7,SUM($G981:L981)*L$7,0)","v":0},{"$f":"IF(COUNT($H981:M981)='RFM input'!$AA$7,SUM($G981:M981)*M$7,0)","v":0},{"$f":"IF(COUNT($H981:N981)='RFM input'!$AA$7,SUM($G981:N981)*N$7,0)","v":0},{"$f":"IF(COUNT($H981:O981)='RFM input'!$AA$7,SUM($G981:O981)*O$7,0)","v":0},{"$f":"IF(COUNT($H981:P981)='RFM input'!$AA$7,SUM($G981:P981)*P$7,0)","v":0},{"$f":"IF(COUNT($H981:Q981)='RFM input'!$AA$7,SUM($G981:Q981)*Q$7,0)","v":0}]
[{"$f":"A981+1","v":16},null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(COUNTA($F983:G983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:G983)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F983:H983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:H983)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F983:I983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:I983)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F983:J983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:J983)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F983:K983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:K983)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F983:L983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:L983)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F983:M983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:M983)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F983:N983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:N983)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F983:O983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:O983)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F983:P983)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A983,1)+(SUM($F983:P983)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H983:I983)='RFM input'!$AA$7,SUM($G983:I983)*I$7,0)","v":0},{"$f":"IF(COUNT($H983:J983)='RFM input'!$AA$7,SUM($G983:J983)*J$7,0)","v":0},{"$f":"IF(COUNT($H983:K983)='RFM input'!$AA$7,SUM($G983:K983)*K$7,0)","v":0},{"$f":"IF(COUNT($H983:L983)='RFM input'!$AA$7,SUM($G983:L983)*L$7,0)","v":0},{"$f":"IF(COUNT($H983:M983)='RFM input'!$AA$7,SUM($G983:M983)*M$7,0)","v":0},{"$f":"IF(COUNT($H983:N983)='RFM input'!$AA$7,SUM($G983:N983)*N$7,0)","v":0},{"$f":"IF(COUNT($H983:O983)='RFM input'!$AA$7,SUM($G983:O983)*O$7,0)","v":0},{"$f":"IF(COUNT($H983:P983)='RFM input'!$AA$7,SUM($G983:P983)*P$7,0)","v":0},{"$f":"IF(COUNT($H983:Q983)='RFM input'!$AA$7,SUM($G983:Q983)*Q$7,0)","v":0}]
[{"$f":"A983+1","v":17},null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(COUNTA($F985:G985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:G985)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F985:H985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:H985)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F985:I985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:I985)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F985:J985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:J985)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F985:K985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:K985)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F985:L985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:L985)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F985:M985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:M985)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F985:N985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:N985)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F985:O985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:O985)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F985:P985)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A985,1)+(SUM($F985:P985)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H985:I985)='RFM input'!$AA$7,SUM($G985:I985)*I$7,0)","v":0},{"$f":"IF(COUNT($H985:J985)='RFM input'!$AA$7,SUM($G985:J985)*J$7,0)","v":0},{"$f":"IF(COUNT($H985:K985)='RFM input'!$AA$7,SUM($G985:K985)*K$7,0)","v":0},{"$f":"IF(COUNT($H985:L985)='RFM input'!$AA$7,SUM($G985:L985)*L$7,0)","v":0},{"$f":"IF(COUNT($H985:M985)='RFM input'!$AA$7,SUM($G985:M985)*M$7,0)","v":0},{"$f":"IF(COUNT($H985:N985)='RFM input'!$AA$7,SUM($G985:N985)*N$7,0)","v":0},{"$f":"IF(COUNT($H985:O985)='RFM input'!$AA$7,SUM($G985:O985)*O$7,0)","v":0},{"$f":"IF(COUNT($H985:P985)='RFM input'!$AA$7,SUM($G985:P985)*P$7,0)","v":0},{"$f":"IF(COUNT($H985:Q985)='RFM input'!$AA$7,SUM($G985:Q985)*Q$7,0)","v":0}]
[{"$f":"A985+1","v":18},null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(COUNTA($F987:G987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:G987)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F987:H987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:H987)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F987:I987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:I987)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F987:J987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:J987)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F987:K987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:K987)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F987:L987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:L987)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F987:M987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:M987)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F987:N987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:N987)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F987:O987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:O987)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F987:P987)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A987,1)+(SUM($F987:P987)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H987:I987)='RFM input'!$AA$7,SUM($G987:I987)*I$7,0)","v":0},{"$f":"IF(COUNT($H987:J987)='RFM input'!$AA$7,SUM($G987:J987)*J$7,0)","v":0},{"$f":"IF(COUNT($H987:K987)='RFM input'!$AA$7,SUM($G987:K987)*K$7,0)","v":0},{"$f":"IF(COUNT($H987:L987)='RFM input'!$AA$7,SUM($G987:L987)*L$7,0)","v":0},{"$f":"IF(COUNT($H987:M987)='RFM input'!$AA$7,SUM($G987:M987)*M$7,0)","v":0},{"$f":"IF(COUNT($H987:N987)='RFM input'!$AA$7,SUM($G987:N987)*N$7,0)","v":0},{"$f":"IF(COUNT($H987:O987)='RFM input'!$AA$7,SUM($G987:O987)*O$7,0)","v":0},{"$f":"IF(COUNT($H987:P987)='RFM input'!$AA$7,SUM($G987:P987)*P$7,0)","v":0},{"$f":"IF(COUNT($H987:Q987)='RFM input'!$AA$7,SUM($G987:Q987)*Q$7,0)","v":0}]
[{"$f":"A987+1","v":19},null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(COUNTA($F989:G989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:G989)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F989:H989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:H989)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F989:I989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:I989)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F989:J989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:J989)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F989:K989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:K989)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F989:L989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:L989)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F989:M989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:M989)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F989:N989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:N989)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F989:O989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:O989)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F989:P989)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A989,1)+(SUM($F989:P989)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H989:I989)='RFM input'!$AA$7,SUM($G989:I989)*I$7,0)","v":0},{"$f":"IF(COUNT($H989:J989)='RFM input'!$AA$7,SUM($G989:J989)*J$7,0)","v":0},{"$f":"IF(COUNT($H989:K989)='RFM input'!$AA$7,SUM($G989:K989)*K$7,0)","v":0},{"$f":"IF(COUNT($H989:L989)='RFM input'!$AA$7,SUM($G989:L989)*L$7,0)","v":0},{"$f":"IF(COUNT($H989:M989)='RFM input'!$AA$7,SUM($G989:M989)*M$7,0)","v":0},{"$f":"IF(COUNT($H989:N989)='RFM input'!$AA$7,SUM($G989:N989)*N$7,0)","v":0},{"$f":"IF(COUNT($H989:O989)='RFM input'!$AA$7,SUM($G989:O989)*O$7,0)","v":0},{"$f":"IF(COUNT($H989:P989)='RFM input'!$AA$7,SUM($G989:P989)*P$7,0)","v":0},{"$f":"IF(COUNT($H989:Q989)='RFM input'!$AA$7,SUM($G989:Q989)*Q$7,0)","v":0}]
[{"$f":"A989+1","v":20},null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(COUNTA($F991:G991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:G991)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F991:H991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:H991)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F991:I991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:I991)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F991:J991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:J991)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F991:K991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:K991)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F991:L991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:L991)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F991:M991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:M991)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F991:N991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:N991)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F991:O991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:O991)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F991:P991)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A991,1)+(SUM($F991:P991)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H991:I991)='RFM input'!$AA$7,SUM($G991:I991)*I$7,0)","v":0},{"$f":"IF(COUNT($H991:J991)='RFM input'!$AA$7,SUM($G991:J991)*J$7,0)","v":0},{"$f":"IF(COUNT($H991:K991)='RFM input'!$AA$7,SUM($G991:K991)*K$7,0)","v":0},{"$f":"IF(COUNT($H991:L991)='RFM input'!$AA$7,SUM($G991:L991)*L$7,0)","v":0},{"$f":"IF(COUNT($H991:M991)='RFM input'!$AA$7,SUM($G991:M991)*M$7,0)","v":0},{"$f":"IF(COUNT($H991:N991)='RFM input'!$AA$7,SUM($G991:N991)*N$7,0)","v":0},{"$f":"IF(COUNT($H991:O991)='RFM input'!$AA$7,SUM($G991:O991)*O$7,0)","v":0},{"$f":"IF(COUNT($H991:P991)='RFM input'!$AA$7,SUM($G991:P991)*P$7,0)","v":0},{"$f":"IF(COUNT($H991:Q991)='RFM input'!$AA$7,SUM($G991:Q991)*Q$7,0)","v":0}]
[{"$f":"A991+1","v":21},null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(COUNTA($F993:G993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:G993)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F993:H993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:H993)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F993:I993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:I993)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F993:J993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:J993)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F993:K993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:K993)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F993:L993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:L993)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F993:M993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:M993)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F993:N993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:N993)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F993:O993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:O993)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F993:P993)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A993,1)+(SUM($F993:P993)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H993:I993)='RFM input'!$AA$7,SUM($G993:I993)*I$7,0)","v":0},{"$f":"IF(COUNT($H993:J993)='RFM input'!$AA$7,SUM($G993:J993)*J$7,0)","v":0},{"$f":"IF(COUNT($H993:K993)='RFM input'!$AA$7,SUM($G993:K993)*K$7,0)","v":0},{"$f":"IF(COUNT($H993:L993)='RFM input'!$AA$7,SUM($G993:L993)*L$7,0)","v":0},{"$f":"IF(COUNT($H993:M993)='RFM input'!$AA$7,SUM($G993:M993)*M$7,0)","v":0},{"$f":"IF(COUNT($H993:N993)='RFM input'!$AA$7,SUM($G993:N993)*N$7,0)","v":0},{"$f":"IF(COUNT($H993:O993)='RFM input'!$AA$7,SUM($G993:O993)*O$7,0)","v":0},{"$f":"IF(COUNT($H993:P993)='RFM input'!$AA$7,SUM($G993:P993)*P$7,0)","v":0},{"$f":"IF(COUNT($H993:Q993)='RFM input'!$AA$7,SUM($G993:Q993)*Q$7,0)","v":0}]
[{"$f":"A993+1","v":22},null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(COUNTA($F995:G995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:G995)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F995:H995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:H995)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F995:I995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:I995)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F995:J995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:J995)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F995:K995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:K995)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F995:L995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:L995)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F995:M995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:M995)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F995:N995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:N995)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F995:O995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:O995)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F995:P995)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A995,1)+(SUM($F995:P995)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H995:I995)='RFM input'!$AA$7,SUM($G995:I995)*I$7,0)","v":0},{"$f":"IF(COUNT($H995:J995)='RFM input'!$AA$7,SUM($G995:J995)*J$7,0)","v":0},{"$f":"IF(COUNT($H995:K995)='RFM input'!$AA$7,SUM($G995:K995)*K$7,0)","v":0},{"$f":"IF(COUNT($H995:L995)='RFM input'!$AA$7,SUM($G995:L995)*L$7,0)","v":0},{"$f":"IF(COUNT($H995:M995)='RFM input'!$AA$7,SUM($G995:M995)*M$7,0)","v":0},{"$f":"IF(COUNT($H995:N995)='RFM input'!$AA$7,SUM($G995:N995)*N$7,0)","v":0},{"$f":"IF(COUNT($H995:O995)='RFM input'!$AA$7,SUM($G995:O995)*O$7,0)","v":0},{"$f":"IF(COUNT($H995:P995)='RFM input'!$AA$7,SUM($G995:P995)*P$7,0)","v":0},{"$f":"IF(COUNT($H995:Q995)='RFM input'!$AA$7,SUM($G995:Q995)*Q$7,0)","v":0}]
[{"$f":"A995+1","v":23},null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(COUNTA($F997:G997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:G997)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F997:H997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:H997)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F997:I997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:I997)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F997:J997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:J997)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F997:K997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:K997)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F997:L997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:L997)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F997:M997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:M997)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F997:N997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:N997)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F997:O997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:O997)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F997:P997)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A997,1)+(SUM($F997:P997)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H997:I997)='RFM input'!$AA$7,SUM($G997:I997)*I$7,0)","v":0},{"$f":"IF(COUNT($H997:J997)='RFM input'!$AA$7,SUM($G997:J997)*J$7,0)","v":0},{"$f":"IF(COUNT($H997:K997)='RFM input'!$AA$7,SUM($G997:K997)*K$7,0)","v":0},{"$f":"IF(COUNT($H997:L997)='RFM input'!$AA$7,SUM($G997:L997)*L$7,0)","v":0},{"$f":"IF(COUNT($H997:M997)='RFM input'!$AA$7,SUM($G997:M997)*M$7,0)","v":0},{"$f":"IF(COUNT($H997:N997)='RFM input'!$AA$7,SUM($G997:N997)*N$7,0)","v":0},{"$f":"IF(COUNT($H997:O997)='RFM input'!$AA$7,SUM($G997:O997)*O$7,0)","v":0},{"$f":"IF(COUNT($H997:P997)='RFM input'!$AA$7,SUM($G997:P997)*P$7,0)","v":0},{"$f":"IF(COUNT($H997:Q997)='RFM input'!$AA$7,SUM($G997:Q997)*Q$7,0)","v":0}]
[{"$f":"A997+1","v":24},null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(COUNTA($F999:G999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:G999)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F999:H999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:H999)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F999:I999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:I999)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F999:J999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:J999)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F999:K999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:K999)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F999:L999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:L999)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F999:M999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:M999)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F999:N999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:N999)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F999:O999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:O999)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F999:P999)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A999,1)+(SUM($F999:P999)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H999:I999)='RFM input'!$AA$7,SUM($G999:I999)*I$7,0)","v":0},{"$f":"IF(COUNT($H999:J999)='RFM input'!$AA$7,SUM($G999:J999)*J$7,0)","v":0},{"$f":"IF(COUNT($H999:K999)='RFM input'!$AA$7,SUM($G999:K999)*K$7,0)","v":0},{"$f":"IF(COUNT($H999:L999)='RFM input'!$AA$7,SUM($G999:L999)*L$7,0)","v":0},{"$f":"IF(COUNT($H999:M999)='RFM input'!$AA$7,SUM($G999:M999)*M$7,0)","v":0},{"$f":"IF(COUNT($H999:N999)='RFM input'!$AA$7,SUM($G999:N999)*N$7,0)","v":0},{"$f":"IF(COUNT($H999:O999)='RFM input'!$AA$7,SUM($G999:O999)*O$7,0)","v":0},{"$f":"IF(COUNT($H999:P999)='RFM input'!$AA$7,SUM($G999:P999)*P$7,0)","v":0},{"$f":"IF(COUNT($H999:Q999)='RFM input'!$AA$7,SUM($G999:Q999)*Q$7,0)","v":0}]
[{"$f":"A999+1","v":25},null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1001:G1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:G1001)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1001:H1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:H1001)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1001:I1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:I1001)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1001:J1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:J1001)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1001:K1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:K1001)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1001:L1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:L1001)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1001:M1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:M1001)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1001:N1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:N1001)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1001:O1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:O1001)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1001:P1001)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1001,1)+(SUM($F1001:P1001)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1001:I1001)='RFM input'!$AA$7,SUM($G1001:I1001)*I$7,0)","v":0},{"$f":"IF(COUNT($H1001:J1001)='RFM input'!$AA$7,SUM($G1001:J1001)*J$7,0)","v":0},{"$f":"IF(COUNT($H1001:K1001)='RFM input'!$AA$7,SUM($G1001:K1001)*K$7,0)","v":0},{"$f":"IF(COUNT($H1001:L1001)='RFM input'!$AA$7,SUM($G1001:L1001)*L$7,0)","v":0},{"$f":"IF(COUNT($H1001:M1001)='RFM input'!$AA$7,SUM($G1001:M1001)*M$7,0)","v":0},{"$f":"IF(COUNT($H1001:N1001)='RFM input'!$AA$7,SUM($G1001:N1001)*N$7,0)","v":0},{"$f":"IF(COUNT($H1001:O1001)='RFM input'!$AA$7,SUM($G1001:O1001)*O$7,0)","v":0},{"$f":"IF(COUNT($H1001:P1001)='RFM input'!$AA$7,SUM($G1001:P1001)*P$7,0)","v":0},{"$f":"IF(COUNT($H1001:Q1001)='RFM input'!$AA$7,SUM($G1001:Q1001)*Q$7,0)","v":0}]
[{"$f":"A1001+1","v":26},null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1003:G1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:G1003)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1003:H1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:H1003)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1003:I1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:I1003)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1003:J1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:J1003)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1003:K1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:K1003)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1003:L1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:L1003)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1003:M1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:M1003)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1003:N1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:N1003)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1003:O1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:O1003)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1003:P1003)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1003,1)+(SUM($F1003:P1003)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1003:I1003)='RFM input'!$AA$7,SUM($G1003:I1003)*I$7,0)","v":0},{"$f":"IF(COUNT($H1003:J1003)='RFM input'!$AA$7,SUM($G1003:J1003)*J$7,0)","v":0},{"$f":"IF(COUNT($H1003:K1003)='RFM input'!$AA$7,SUM($G1003:K1003)*K$7,0)","v":0},{"$f":"IF(COUNT($H1003:L1003)='RFM input'!$AA$7,SUM($G1003:L1003)*L$7,0)","v":0},{"$f":"IF(COUNT($H1003:M1003)='RFM input'!$AA$7,SUM($G1003:M1003)*M$7,0)","v":0},{"$f":"IF(COUNT($H1003:N1003)='RFM input'!$AA$7,SUM($G1003:N1003)*N$7,0)","v":0},{"$f":"IF(COUNT($H1003:O1003)='RFM input'!$AA$7,SUM($G1003:O1003)*O$7,0)","v":0},{"$f":"IF(COUNT($H1003:P1003)='RFM input'!$AA$7,SUM($G1003:P1003)*P$7,0)","v":0},{"$f":"IF(COUNT($H1003:Q1003)='RFM input'!$AA$7,SUM($G1003:Q1003)*Q$7,0)","v":0}]
[{"$f":"A1003+1","v":27},null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1005:G1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:G1005)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1005:H1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:H1005)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1005:I1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:I1005)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1005:J1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:J1005)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1005:K1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:K1005)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1005:L1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:L1005)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1005:M1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:M1005)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1005:N1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:N1005)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1005:O1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:O1005)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1005:P1005)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1005,1)+(SUM($F1005:P1005)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1005:I1005)='RFM input'!$AA$7,SUM($G1005:I1005)*I$7,0)","v":0},{"$f":"IF(COUNT($H1005:J1005)='RFM input'!$AA$7,SUM($G1005:J1005)*J$7,0)","v":0},{"$f":"IF(COUNT($H1005:K1005)='RFM input'!$AA$7,SUM($G1005:K1005)*K$7,0)","v":0},{"$f":"IF(COUNT($H1005:L1005)='RFM input'!$AA$7,SUM($G1005:L1005)*L$7,0)","v":0},{"$f":"IF(COUNT($H1005:M1005)='RFM input'!$AA$7,SUM($G1005:M1005)*M$7,0)","v":0},{"$f":"IF(COUNT($H1005:N1005)='RFM input'!$AA$7,SUM($G1005:N1005)*N$7,0)","v":0},{"$f":"IF(COUNT($H1005:O1005)='RFM input'!$AA$7,SUM($G1005:O1005)*O$7,0)","v":0},{"$f":"IF(COUNT($H1005:P1005)='RFM input'!$AA$7,SUM($G1005:P1005)*P$7,0)","v":0},{"$f":"IF(COUNT($H1005:Q1005)='RFM input'!$AA$7,SUM($G1005:Q1005)*Q$7,0)","v":0}]
[{"$f":"A1005+1","v":28},null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1007:G1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:G1007)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1007:H1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:H1007)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1007:I1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:I1007)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1007:J1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:J1007)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1007:K1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:K1007)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1007:L1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:L1007)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1007:M1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:M1007)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1007:N1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:N1007)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1007:O1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:O1007)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1007:P1007)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1007,1)+(SUM($F1007:P1007)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1007:I1007)='RFM input'!$AA$7,SUM($G1007:I1007)*I$7,0)","v":0},{"$f":"IF(COUNT($H1007:J1007)='RFM input'!$AA$7,SUM($G1007:J1007)*J$7,0)","v":0},{"$f":"IF(COUNT($H1007:K1007)='RFM input'!$AA$7,SUM($G1007:K1007)*K$7,0)","v":0},{"$f":"IF(COUNT($H1007:L1007)='RFM input'!$AA$7,SUM($G1007:L1007)*L$7,0)","v":0},{"$f":"IF(COUNT($H1007:M1007)='RFM input'!$AA$7,SUM($G1007:M1007)*M$7,0)","v":0},{"$f":"IF(COUNT($H1007:N1007)='RFM input'!$AA$7,SUM($G1007:N1007)*N$7,0)","v":0},{"$f":"IF(COUNT($H1007:O1007)='RFM input'!$AA$7,SUM($G1007:O1007)*O$7,0)","v":0},{"$f":"IF(COUNT($H1007:P1007)='RFM input'!$AA$7,SUM($G1007:P1007)*P$7,0)","v":0},{"$f":"IF(COUNT($H1007:Q1007)='RFM input'!$AA$7,SUM($G1007:Q1007)*Q$7,0)","v":0}]
[{"$f":"A1007+1","v":29},null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1009:G1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:G1009)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1009:H1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:H1009)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1009:I1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:I1009)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1009:J1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:J1009)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1009:K1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:K1009)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1009:L1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:L1009)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1009:M1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:M1009)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1009:N1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:N1009)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1009:O1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:O1009)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1009:P1009)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1009,1)+(SUM($F1009:P1009)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1009:I1009)='RFM input'!$AA$7,SUM($G1009:I1009)*I$7,0)","v":0},{"$f":"IF(COUNT($H1009:J1009)='RFM input'!$AA$7,SUM($G1009:J1009)*J$7,0)","v":0},{"$f":"IF(COUNT($H1009:K1009)='RFM input'!$AA$7,SUM($G1009:K1009)*K$7,0)","v":0},{"$f":"IF(COUNT($H1009:L1009)='RFM input'!$AA$7,SUM($G1009:L1009)*L$7,0)","v":0},{"$f":"IF(COUNT($H1009:M1009)='RFM input'!$AA$7,SUM($G1009:M1009)*M$7,0)","v":0},{"$f":"IF(COUNT($H1009:N1009)='RFM input'!$AA$7,SUM($G1009:N1009)*N$7,0)","v":0},{"$f":"IF(COUNT($H1009:O1009)='RFM input'!$AA$7,SUM($G1009:O1009)*O$7,0)","v":0},{"$f":"IF(COUNT($H1009:P1009)='RFM input'!$AA$7,SUM($G1009:P1009)*P$7,0)","v":0},{"$f":"IF(COUNT($H1009:Q1009)='RFM input'!$AA$7,SUM($G1009:Q1009)*Q$7,0)","v":0}]
[{"$f":"A1009+1","v":30},null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1011:G1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:G1011)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1011:H1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:H1011)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1011:I1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:I1011)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1011:J1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:J1011)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1011:K1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:K1011)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1011:L1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:L1011)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1011:M1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:M1011)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1011:N1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:N1011)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1011:O1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:O1011)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1011:P1011)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1011,1)+(SUM($F1011:P1011)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1011:I1011)='RFM input'!$AA$7,SUM($G1011:I1011)*I$7,0)","v":0},{"$f":"IF(COUNT($H1011:J1011)='RFM input'!$AA$7,SUM($G1011:J1011)*J$7,0)","v":0},{"$f":"IF(COUNT($H1011:K1011)='RFM input'!$AA$7,SUM($G1011:K1011)*K$7,0)","v":0},{"$f":"IF(COUNT($H1011:L1011)='RFM input'!$AA$7,SUM($G1011:L1011)*L$7,0)","v":0},{"$f":"IF(COUNT($H1011:M1011)='RFM input'!$AA$7,SUM($G1011:M1011)*M$7,0)","v":0},{"$f":"IF(COUNT($H1011:N1011)='RFM input'!$AA$7,SUM($G1011:N1011)*N$7,0)","v":0},{"$f":"IF(COUNT($H1011:O1011)='RFM input'!$AA$7,SUM($G1011:O1011)*O$7,0)","v":0},{"$f":"IF(COUNT($H1011:P1011)='RFM input'!$AA$7,SUM($G1011:P1011)*P$7,0)","v":0},{"$f":"IF(COUNT($H1011:Q1011)='RFM input'!$AA$7,SUM($G1011:Q1011)*Q$7,0)","v":0}]
[{"$f":"A1011+1","v":31},null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1013:G1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:G1013)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1013:H1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:H1013)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1013:I1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:I1013)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1013:J1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:J1013)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1013:K1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:K1013)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1013:L1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:L1013)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1013:M1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:M1013)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1013:N1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:N1013)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1013:O1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:O1013)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1013:P1013)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1013,1)+(SUM($F1013:P1013)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1013:I1013)='RFM input'!$AA$7,SUM($G1013:I1013)*I$7,0)","v":0},{"$f":"IF(COUNT($H1013:J1013)='RFM input'!$AA$7,SUM($G1013:J1013)*J$7,0)","v":0},{"$f":"IF(COUNT($H1013:K1013)='RFM input'!$AA$7,SUM($G1013:K1013)*K$7,0)","v":0},{"$f":"IF(COUNT($H1013:L1013)='RFM input'!$AA$7,SUM($G1013:L1013)*L$7,0)","v":0},{"$f":"IF(COUNT($H1013:M1013)='RFM input'!$AA$7,SUM($G1013:M1013)*M$7,0)","v":0},{"$f":"IF(COUNT($H1013:N1013)='RFM input'!$AA$7,SUM($G1013:N1013)*N$7,0)","v":0},{"$f":"IF(COUNT($H1013:O1013)='RFM input'!$AA$7,SUM($G1013:O1013)*O$7,0)","v":0},{"$f":"IF(COUNT($H1013:P1013)='RFM input'!$AA$7,SUM($G1013:P1013)*P$7,0)","v":0},{"$f":"IF(COUNT($H1013:Q1013)='RFM input'!$AA$7,SUM($G1013:Q1013)*Q$7,0)","v":0}]
[{"$f":"A1013+1","v":32},null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1015:G1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:G1015)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1015:H1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:H1015)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1015:I1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:I1015)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1015:J1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:J1015)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1015:K1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:K1015)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1015:L1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:L1015)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1015:M1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:M1015)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1015:N1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:N1015)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1015:O1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:O1015)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1015:P1015)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1015,1)+(SUM($F1015:P1015)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1015:I1015)='RFM input'!$AA$7,SUM($G1015:I1015)*I$7,0)","v":0},{"$f":"IF(COUNT($H1015:J1015)='RFM input'!$AA$7,SUM($G1015:J1015)*J$7,0)","v":0},{"$f":"IF(COUNT($H1015:K1015)='RFM input'!$AA$7,SUM($G1015:K1015)*K$7,0)","v":0},{"$f":"IF(COUNT($H1015:L1015)='RFM input'!$AA$7,SUM($G1015:L1015)*L$7,0)","v":0},{"$f":"IF(COUNT($H1015:M1015)='RFM input'!$AA$7,SUM($G1015:M1015)*M$7,0)","v":0},{"$f":"IF(COUNT($H1015:N1015)='RFM input'!$AA$7,SUM($G1015:N1015)*N$7,0)","v":0},{"$f":"IF(COUNT($H1015:O1015)='RFM input'!$AA$7,SUM($G1015:O1015)*O$7,0)","v":0},{"$f":"IF(COUNT($H1015:P1015)='RFM input'!$AA$7,SUM($G1015:P1015)*P$7,0)","v":0},{"$f":"IF(COUNT($H1015:Q1015)='RFM input'!$AA$7,SUM($G1015:Q1015)*Q$7,0)","v":0}]
[{"$f":"A1015+1","v":33},null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1017:G1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:G1017)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1017:H1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:H1017)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1017:I1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:I1017)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1017:J1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:J1017)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1017:K1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:K1017)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1017:L1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:L1017)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1017:M1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:M1017)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1017:N1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:N1017)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1017:O1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:O1017)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1017:P1017)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1017,1)+(SUM($F1017:P1017)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1017:I1017)='RFM input'!$AA$7,SUM($G1017:I1017)*I$7,0)","v":0},{"$f":"IF(COUNT($H1017:J1017)='RFM input'!$AA$7,SUM($G1017:J1017)*J$7,0)","v":0},{"$f":"IF(COUNT($H1017:K1017)='RFM input'!$AA$7,SUM($G1017:K1017)*K$7,0)","v":0},{"$f":"IF(COUNT($H1017:L1017)='RFM input'!$AA$7,SUM($G1017:L1017)*L$7,0)","v":0},{"$f":"IF(COUNT($H1017:M1017)='RFM input'!$AA$7,SUM($G1017:M1017)*M$7,0)","v":0},{"$f":"IF(COUNT($H1017:N1017)='RFM input'!$AA$7,SUM($G1017:N1017)*N$7,0)","v":0},{"$f":"IF(COUNT($H1017:O1017)='RFM input'!$AA$7,SUM($G1017:O1017)*O$7,0)","v":0},{"$f":"IF(COUNT($H1017:P1017)='RFM input'!$AA$7,SUM($G1017:P1017)*P$7,0)","v":0},{"$f":"IF(COUNT($H1017:Q1017)='RFM input'!$AA$7,SUM($G1017:Q1017)*Q$7,0)","v":0}]
[{"$f":"A1017+1","v":34},null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1019:G1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:G1019)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1019:H1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:H1019)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1019:I1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:I1019)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1019:J1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:J1019)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1019:K1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:K1019)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1019:L1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:L1019)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1019:M1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:M1019)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1019:N1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:N1019)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1019:O1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:O1019)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1019:P1019)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1019,1)+(SUM($F1019:P1019)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1019:I1019)='RFM input'!$AA$7,SUM($G1019:I1019)*I$7,0)","v":0},{"$f":"IF(COUNT($H1019:J1019)='RFM input'!$AA$7,SUM($G1019:J1019)*J$7,0)","v":0},{"$f":"IF(COUNT($H1019:K1019)='RFM input'!$AA$7,SUM($G1019:K1019)*K$7,0)","v":0},{"$f":"IF(COUNT($H1019:L1019)='RFM input'!$AA$7,SUM($G1019:L1019)*L$7,0)","v":0},{"$f":"IF(COUNT($H1019:M1019)='RFM input'!$AA$7,SUM($G1019:M1019)*M$7,0)","v":0},{"$f":"IF(COUNT($H1019:N1019)='RFM input'!$AA$7,SUM($G1019:N1019)*N$7,0)","v":0},{"$f":"IF(COUNT($H1019:O1019)='RFM input'!$AA$7,SUM($G1019:O1019)*O$7,0)","v":0},{"$f":"IF(COUNT($H1019:P1019)='RFM input'!$AA$7,SUM($G1019:P1019)*P$7,0)","v":0},{"$f":"IF(COUNT($H1019:Q1019)='RFM input'!$AA$7,SUM($G1019:Q1019)*Q$7,0)","v":0}]
[{"$f":"A1019+1","v":35},null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1021:G1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:G1021)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1021:H1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:H1021)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1021:I1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:I1021)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1021:J1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:J1021)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1021:K1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:K1021)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1021:L1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:L1021)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1021:M1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:M1021)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1021:N1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:N1021)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1021:O1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:O1021)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1021:P1021)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1021,1)+(SUM($F1021:P1021)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1021:I1021)='RFM input'!$AA$7,SUM($G1021:I1021)*I$7,0)","v":0},{"$f":"IF(COUNT($H1021:J1021)='RFM input'!$AA$7,SUM($G1021:J1021)*J$7,0)","v":0},{"$f":"IF(COUNT($H1021:K1021)='RFM input'!$AA$7,SUM($G1021:K1021)*K$7,0)","v":0},{"$f":"IF(COUNT($H1021:L1021)='RFM input'!$AA$7,SUM($G1021:L1021)*L$7,0)","v":0},{"$f":"IF(COUNT($H1021:M1021)='RFM input'!$AA$7,SUM($G1021:M1021)*M$7,0)","v":0},{"$f":"IF(COUNT($H1021:N1021)='RFM input'!$AA$7,SUM($G1021:N1021)*N$7,0)","v":0},{"$f":"IF(COUNT($H1021:O1021)='RFM input'!$AA$7,SUM($G1021:O1021)*O$7,0)","v":0},{"$f":"IF(COUNT($H1021:P1021)='RFM input'!$AA$7,SUM($G1021:P1021)*P$7,0)","v":0},{"$f":"IF(COUNT($H1021:Q1021)='RFM input'!$AA$7,SUM($G1021:Q1021)*Q$7,0)","v":0}]
[{"$f":"A1021+1","v":36},null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1023:G1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:G1023)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1023:H1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:H1023)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1023:I1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:I1023)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1023:J1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:J1023)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1023:K1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:K1023)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1023:L1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:L1023)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1023:M1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:M1023)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1023:N1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:N1023)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1023:O1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:O1023)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1023:P1023)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1023,1)+(SUM($F1023:P1023)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1023:I1023)='RFM input'!$AA$7,SUM($G1023:I1023)*I$7,0)","v":0},{"$f":"IF(COUNT($H1023:J1023)='RFM input'!$AA$7,SUM($G1023:J1023)*J$7,0)","v":0},{"$f":"IF(COUNT($H1023:K1023)='RFM input'!$AA$7,SUM($G1023:K1023)*K$7,0)","v":0},{"$f":"IF(COUNT($H1023:L1023)='RFM input'!$AA$7,SUM($G1023:L1023)*L$7,0)","v":0},{"$f":"IF(COUNT($H1023:M1023)='RFM input'!$AA$7,SUM($G1023:M1023)*M$7,0)","v":0},{"$f":"IF(COUNT($H1023:N1023)='RFM input'!$AA$7,SUM($G1023:N1023)*N$7,0)","v":0},{"$f":"IF(COUNT($H1023:O1023)='RFM input'!$AA$7,SUM($G1023:O1023)*O$7,0)","v":0},{"$f":"IF(COUNT($H1023:P1023)='RFM input'!$AA$7,SUM($G1023:P1023)*P$7,0)","v":0},{"$f":"IF(COUNT($H1023:Q1023)='RFM input'!$AA$7,SUM($G1023:Q1023)*Q$7,0)","v":0}]
[{"$f":"A1023+1","v":37},null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1025:G1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:G1025)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1025:H1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:H1025)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1025:I1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:I1025)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1025:J1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:J1025)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1025:K1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:K1025)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1025:L1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:L1025)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1025:M1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:M1025)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1025:N1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:N1025)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1025:O1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:O1025)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1025:P1025)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1025,1)+(SUM($F1025:P1025)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1025:I1025)='RFM input'!$AA$7,SUM($G1025:I1025)*I$7,0)","v":0},{"$f":"IF(COUNT($H1025:J1025)='RFM input'!$AA$7,SUM($G1025:J1025)*J$7,0)","v":0},{"$f":"IF(COUNT($H1025:K1025)='RFM input'!$AA$7,SUM($G1025:K1025)*K$7,0)","v":0},{"$f":"IF(COUNT($H1025:L1025)='RFM input'!$AA$7,SUM($G1025:L1025)*L$7,0)","v":0},{"$f":"IF(COUNT($H1025:M1025)='RFM input'!$AA$7,SUM($G1025:M1025)*M$7,0)","v":0},{"$f":"IF(COUNT($H1025:N1025)='RFM input'!$AA$7,SUM($G1025:N1025)*N$7,0)","v":0},{"$f":"IF(COUNT($H1025:O1025)='RFM input'!$AA$7,SUM($G1025:O1025)*O$7,0)","v":0},{"$f":"IF(COUNT($H1025:P1025)='RFM input'!$AA$7,SUM($G1025:P1025)*P$7,0)","v":0},{"$f":"IF(COUNT($H1025:Q1025)='RFM input'!$AA$7,SUM($G1025:Q1025)*Q$7,0)","v":0}]
[{"$f":"A1025+1","v":38},null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1027:G1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:G1027)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1027:H1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:H1027)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1027:I1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:I1027)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1027:J1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:J1027)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1027:K1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:K1027)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1027:L1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:L1027)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1027:M1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:M1027)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1027:N1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:N1027)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1027:O1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:O1027)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1027:P1027)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1027,1)+(SUM($F1027:P1027)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1027:I1027)='RFM input'!$AA$7,SUM($G1027:I1027)*I$7,0)","v":0},{"$f":"IF(COUNT($H1027:J1027)='RFM input'!$AA$7,SUM($G1027:J1027)*J$7,0)","v":0},{"$f":"IF(COUNT($H1027:K1027)='RFM input'!$AA$7,SUM($G1027:K1027)*K$7,0)","v":0},{"$f":"IF(COUNT($H1027:L1027)='RFM input'!$AA$7,SUM($G1027:L1027)*L$7,0)","v":0},{"$f":"IF(COUNT($H1027:M1027)='RFM input'!$AA$7,SUM($G1027:M1027)*M$7,0)","v":0},{"$f":"IF(COUNT($H1027:N1027)='RFM input'!$AA$7,SUM($G1027:N1027)*N$7,0)","v":0},{"$f":"IF(COUNT($H1027:O1027)='RFM input'!$AA$7,SUM($G1027:O1027)*O$7,0)","v":0},{"$f":"IF(COUNT($H1027:P1027)='RFM input'!$AA$7,SUM($G1027:P1027)*P$7,0)","v":0},{"$f":"IF(COUNT($H1027:Q1027)='RFM input'!$AA$7,SUM($G1027:Q1027)*Q$7,0)","v":0}]
[{"$f":"A1027+1","v":39},null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1029:G1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:G1029)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1029:H1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:H1029)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1029:I1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:I1029)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1029:J1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:J1029)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1029:K1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:K1029)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1029:L1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:L1029)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1029:M1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:M1029)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1029:N1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:N1029)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1029:O1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:O1029)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1029:P1029)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1029,1)+(SUM($F1029:P1029)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1029:I1029)='RFM input'!$AA$7,SUM($G1029:I1029)*I$7,0)","v":0},{"$f":"IF(COUNT($H1029:J1029)='RFM input'!$AA$7,SUM($G1029:J1029)*J$7,0)","v":0},{"$f":"IF(COUNT($H1029:K1029)='RFM input'!$AA$7,SUM($G1029:K1029)*K$7,0)","v":0},{"$f":"IF(COUNT($H1029:L1029)='RFM input'!$AA$7,SUM($G1029:L1029)*L$7,0)","v":0},{"$f":"IF(COUNT($H1029:M1029)='RFM input'!$AA$7,SUM($G1029:M1029)*M$7,0)","v":0},{"$f":"IF(COUNT($H1029:N1029)='RFM input'!$AA$7,SUM($G1029:N1029)*N$7,0)","v":0},{"$f":"IF(COUNT($H1029:O1029)='RFM input'!$AA$7,SUM($G1029:O1029)*O$7,0)","v":0},{"$f":"IF(COUNT($H1029:P1029)='RFM input'!$AA$7,SUM($G1029:P1029)*P$7,0)","v":0},{"$f":"IF(COUNT($H1029:Q1029)='RFM input'!$AA$7,SUM($G1029:Q1029)*Q$7,0)","v":0}]
[{"$f":"A1029+1","v":40},null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1031:G1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:G1031)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1031:H1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:H1031)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1031:I1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:I1031)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1031:J1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:J1031)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1031:K1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:K1031)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1031:L1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:L1031)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1031:M1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:M1031)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1031:N1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:N1031)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1031:O1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:O1031)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1031:P1031)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1031,1)+(SUM($F1031:P1031)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1031:I1031)='RFM input'!$AA$7,SUM($G1031:I1031)*I$7,0)","v":0},{"$f":"IF(COUNT($H1031:J1031)='RFM input'!$AA$7,SUM($G1031:J1031)*J$7,0)","v":0},{"$f":"IF(COUNT($H1031:K1031)='RFM input'!$AA$7,SUM($G1031:K1031)*K$7,0)","v":0},{"$f":"IF(COUNT($H1031:L1031)='RFM input'!$AA$7,SUM($G1031:L1031)*L$7,0)","v":0},{"$f":"IF(COUNT($H1031:M1031)='RFM input'!$AA$7,SUM($G1031:M1031)*M$7,0)","v":0},{"$f":"IF(COUNT($H1031:N1031)='RFM input'!$AA$7,SUM($G1031:N1031)*N$7,0)","v":0},{"$f":"IF(COUNT($H1031:O1031)='RFM input'!$AA$7,SUM($G1031:O1031)*O$7,0)","v":0},{"$f":"IF(COUNT($H1031:P1031)='RFM input'!$AA$7,SUM($G1031:P1031)*P$7,0)","v":0},{"$f":"IF(COUNT($H1031:Q1031)='RFM input'!$AA$7,SUM($G1031:Q1031)*Q$7,0)","v":0}]
[{"$f":"A1031+1","v":41},null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1033:G1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:G1033)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1033:H1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:H1033)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1033:I1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:I1033)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1033:J1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:J1033)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1033:K1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:K1033)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1033:L1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:L1033)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1033:M1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:M1033)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1033:N1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:N1033)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1033:O1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:O1033)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1033:P1033)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1033,1)+(SUM($F1033:P1033)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1033:I1033)='RFM input'!$AA$7,SUM($G1033:I1033)*I$7,0)","v":0},{"$f":"IF(COUNT($H1033:J1033)='RFM input'!$AA$7,SUM($G1033:J1033)*J$7,0)","v":0},{"$f":"IF(COUNT($H1033:K1033)='RFM input'!$AA$7,SUM($G1033:K1033)*K$7,0)","v":0},{"$f":"IF(COUNT($H1033:L1033)='RFM input'!$AA$7,SUM($G1033:L1033)*L$7,0)","v":0},{"$f":"IF(COUNT($H1033:M1033)='RFM input'!$AA$7,SUM($G1033:M1033)*M$7,0)","v":0},{"$f":"IF(COUNT($H1033:N1033)='RFM input'!$AA$7,SUM($G1033:N1033)*N$7,0)","v":0},{"$f":"IF(COUNT($H1033:O1033)='RFM input'!$AA$7,SUM($G1033:O1033)*O$7,0)","v":0},{"$f":"IF(COUNT($H1033:P1033)='RFM input'!$AA$7,SUM($G1033:P1033)*P$7,0)","v":0},{"$f":"IF(COUNT($H1033:Q1033)='RFM input'!$AA$7,SUM($G1033:Q1033)*Q$7,0)","v":0}]
[{"$f":"A1033+1","v":42},null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1035:G1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:G1035)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1035:H1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:H1035)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1035:I1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:I1035)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1035:J1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:J1035)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1035:K1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:K1035)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1035:L1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:L1035)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1035:M1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:M1035)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1035:N1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:N1035)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1035:O1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:O1035)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1035:P1035)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1035,1)+(SUM($F1035:P1035)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1035:I1035)='RFM input'!$AA$7,SUM($G1035:I1035)*I$7,0)","v":0},{"$f":"IF(COUNT($H1035:J1035)='RFM input'!$AA$7,SUM($G1035:J1035)*J$7,0)","v":0},{"$f":"IF(COUNT($H1035:K1035)='RFM input'!$AA$7,SUM($G1035:K1035)*K$7,0)","v":0},{"$f":"IF(COUNT($H1035:L1035)='RFM input'!$AA$7,SUM($G1035:L1035)*L$7,0)","v":0},{"$f":"IF(COUNT($H1035:M1035)='RFM input'!$AA$7,SUM($G1035:M1035)*M$7,0)","v":0},{"$f":"IF(COUNT($H1035:N1035)='RFM input'!$AA$7,SUM($G1035:N1035)*N$7,0)","v":0},{"$f":"IF(COUNT($H1035:O1035)='RFM input'!$AA$7,SUM($G1035:O1035)*O$7,0)","v":0},{"$f":"IF(COUNT($H1035:P1035)='RFM input'!$AA$7,SUM($G1035:P1035)*P$7,0)","v":0},{"$f":"IF(COUNT($H1035:Q1035)='RFM input'!$AA$7,SUM($G1035:Q1035)*Q$7,0)","v":0}]
[{"$f":"A1035+1","v":43},null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1037:G1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:G1037)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1037:H1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:H1037)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1037:I1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:I1037)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1037:J1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:J1037)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1037:K1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:K1037)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1037:L1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:L1037)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1037:M1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:M1037)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1037:N1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:N1037)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1037:O1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:O1037)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1037:P1037)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1037,1)+(SUM($F1037:P1037)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1037:I1037)='RFM input'!$AA$7,SUM($G1037:I1037)*I$7,0)","v":0},{"$f":"IF(COUNT($H1037:J1037)='RFM input'!$AA$7,SUM($G1037:J1037)*J$7,0)","v":0},{"$f":"IF(COUNT($H1037:K1037)='RFM input'!$AA$7,SUM($G1037:K1037)*K$7,0)","v":0},{"$f":"IF(COUNT($H1037:L1037)='RFM input'!$AA$7,SUM($G1037:L1037)*L$7,0)","v":0},{"$f":"IF(COUNT($H1037:M1037)='RFM input'!$AA$7,SUM($G1037:M1037)*M$7,0)","v":0},{"$f":"IF(COUNT($H1037:N1037)='RFM input'!$AA$7,SUM($G1037:N1037)*N$7,0)","v":0},{"$f":"IF(COUNT($H1037:O1037)='RFM input'!$AA$7,SUM($G1037:O1037)*O$7,0)","v":0},{"$f":"IF(COUNT($H1037:P1037)='RFM input'!$AA$7,SUM($G1037:P1037)*P$7,0)","v":0},{"$f":"IF(COUNT($H1037:Q1037)='RFM input'!$AA$7,SUM($G1037:Q1037)*Q$7,0)","v":0}]
[{"$f":"A1037+1","v":44},null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1039:G1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:G1039)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1039:H1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:H1039)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1039:I1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:I1039)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1039:J1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:J1039)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1039:K1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:K1039)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1039:L1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:L1039)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1039:M1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:M1039)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1039:N1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:N1039)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1039:O1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:O1039)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1039:P1039)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1039,1)+(SUM($F1039:P1039)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1039:I1039)='RFM input'!$AA$7,SUM($G1039:I1039)*I$7,0)","v":0},{"$f":"IF(COUNT($H1039:J1039)='RFM input'!$AA$7,SUM($G1039:J1039)*J$7,0)","v":0},{"$f":"IF(COUNT($H1039:K1039)='RFM input'!$AA$7,SUM($G1039:K1039)*K$7,0)","v":0},{"$f":"IF(COUNT($H1039:L1039)='RFM input'!$AA$7,SUM($G1039:L1039)*L$7,0)","v":0},{"$f":"IF(COUNT($H1039:M1039)='RFM input'!$AA$7,SUM($G1039:M1039)*M$7,0)","v":0},{"$f":"IF(COUNT($H1039:N1039)='RFM input'!$AA$7,SUM($G1039:N1039)*N$7,0)","v":0},{"$f":"IF(COUNT($H1039:O1039)='RFM input'!$AA$7,SUM($G1039:O1039)*O$7,0)","v":0},{"$f":"IF(COUNT($H1039:P1039)='RFM input'!$AA$7,SUM($G1039:P1039)*P$7,0)","v":0},{"$f":"IF(COUNT($H1039:Q1039)='RFM input'!$AA$7,SUM($G1039:Q1039)*Q$7,0)","v":0}]
[{"$f":"A1039+1","v":45},null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1041:G1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:G1041)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1041:H1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:H1041)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1041:I1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:I1041)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1041:J1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:J1041)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1041:K1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:K1041)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1041:L1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:L1041)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1041:M1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:M1041)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1041:N1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:N1041)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1041:O1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:O1041)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1041:P1041)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1041,1)+(SUM($F1041:P1041)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1041:I1041)='RFM input'!$AA$7,SUM($G1041:I1041)*I$7,0)","v":0},{"$f":"IF(COUNT($H1041:J1041)='RFM input'!$AA$7,SUM($G1041:J1041)*J$7,0)","v":0},{"$f":"IF(COUNT($H1041:K1041)='RFM input'!$AA$7,SUM($G1041:K1041)*K$7,0)","v":0},{"$f":"IF(COUNT($H1041:L1041)='RFM input'!$AA$7,SUM($G1041:L1041)*L$7,0)","v":0},{"$f":"IF(COUNT($H1041:M1041)='RFM input'!$AA$7,SUM($G1041:M1041)*M$7,0)","v":0},{"$f":"IF(COUNT($H1041:N1041)='RFM input'!$AA$7,SUM($G1041:N1041)*N$7,0)","v":0},{"$f":"IF(COUNT($H1041:O1041)='RFM input'!$AA$7,SUM($G1041:O1041)*O$7,0)","v":0},{"$f":"IF(COUNT($H1041:P1041)='RFM input'!$AA$7,SUM($G1041:P1041)*P$7,0)","v":0},{"$f":"IF(COUNT($H1041:Q1041)='RFM input'!$AA$7,SUM($G1041:Q1041)*Q$7,0)","v":0}]
[{"$f":"A1041+1","v":46},null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(COUNTA($F1043:G1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:G1043)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1043:H1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:H1043)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1043:I1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:I1043)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1043:J1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:J1043)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1043:K1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:K1043)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1043:L1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:L1043)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1043:M1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:M1043)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1043:N1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:N1043)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1043:O1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:O1043)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1043:P1043)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1043,1)+(SUM($F1043:P1043)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1043:I1043)='RFM input'!$AA$7,SUM($G1043:I1043)*I$7,0)","v":0},{"$f":"IF(COUNT($H1043:J1043)='RFM input'!$AA$7,SUM($G1043:J1043)*J$7,0)","v":0},{"$f":"IF(COUNT($H1043:K1043)='RFM input'!$AA$7,SUM($G1043:K1043)*K$7,0)","v":0},{"$f":"IF(COUNT($H1043:L1043)='RFM input'!$AA$7,SUM($G1043:L1043)*L$7,0)","v":0},{"$f":"IF(COUNT($H1043:M1043)='RFM input'!$AA$7,SUM($G1043:M1043)*M$7,0)","v":0},{"$f":"IF(COUNT($H1043:N1043)='RFM input'!$AA$7,SUM($G1043:N1043)*N$7,0)","v":0},{"$f":"IF(COUNT($H1043:O1043)='RFM input'!$AA$7,SUM($G1043:O1043)*O$7,0)","v":0},{"$f":"IF(COUNT($H1043:P1043)='RFM input'!$AA$7,SUM($G1043:P1043)*P$7,0)","v":0},{"$f":"IF(COUNT($H1043:Q1043)='RFM input'!$AA$7,SUM($G1043:Q1043)*Q$7,0)","v":0}]
[{"$f":"A1043+1","v":47},null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(COUNTA($F1045:G1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:G1045)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1045:H1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:H1045)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1045:I1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:I1045)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1045:J1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:J1045)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1045:K1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:K1045)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1045:L1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:L1045)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1045:M1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:M1045)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1045:N1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:N1045)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1045:O1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:O1045)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1045:P1045)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1045,1)+(SUM($F1045:P1045)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1045:I1045)='RFM input'!$AA$7,SUM($G1045:I1045)*I$7,0)","v":0},{"$f":"IF(COUNT($H1045:J1045)='RFM input'!$AA$7,SUM($G1045:J1045)*J$7,0)","v":0},{"$f":"IF(COUNT($H1045:K1045)='RFM input'!$AA$7,SUM($G1045:K1045)*K$7,0)","v":0},{"$f":"IF(COUNT($H1045:L1045)='RFM input'!$AA$7,SUM($G1045:L1045)*L$7,0)","v":0},{"$f":"IF(COUNT($H1045:M1045)='RFM input'!$AA$7,SUM($G1045:M1045)*M$7,0)","v":0},{"$f":"IF(COUNT($H1045:N1045)='RFM input'!$AA$7,SUM($G1045:N1045)*N$7,0)","v":0},{"$f":"IF(COUNT($H1045:O1045)='RFM input'!$AA$7,SUM($G1045:O1045)*O$7,0)","v":0},{"$f":"IF(COUNT($H1045:P1045)='RFM input'!$AA$7,SUM($G1045:P1045)*P$7,0)","v":0},{"$f":"IF(COUNT($H1045:Q1045)='RFM input'!$AA$7,SUM($G1045:Q1045)*Q$7,0)","v":0}]
[{"$f":"A1045+1","v":48},null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(COUNTA($F1047:G1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:G1047)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1047:H1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:H1047)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1047:I1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:I1047)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1047:J1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:J1047)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1047:K1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:K1047)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1047:L1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:L1047)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1047:M1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:M1047)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1047:N1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:N1047)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1047:O1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:O1047)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1047:P1047)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1047,1)+(SUM($F1047:P1047)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1047:I1047)='RFM input'!$AA$7,SUM($G1047:I1047)*I$7,0)","v":0},{"$f":"IF(COUNT($H1047:J1047)='RFM input'!$AA$7,SUM($G1047:J1047)*J$7,0)","v":0},{"$f":"IF(COUNT($H1047:K1047)='RFM input'!$AA$7,SUM($G1047:K1047)*K$7,0)","v":0},{"$f":"IF(COUNT($H1047:L1047)='RFM input'!$AA$7,SUM($G1047:L1047)*L$7,0)","v":0},{"$f":"IF(COUNT($H1047:M1047)='RFM input'!$AA$7,SUM($G1047:M1047)*M$7,0)","v":0},{"$f":"IF(COUNT($H1047:N1047)='RFM input'!$AA$7,SUM($G1047:N1047)*N$7,0)","v":0},{"$f":"IF(COUNT($H1047:O1047)='RFM input'!$AA$7,SUM($G1047:O1047)*O$7,0)","v":0},{"$f":"IF(COUNT($H1047:P1047)='RFM input'!$AA$7,SUM($G1047:P1047)*P$7,0)","v":0},{"$f":"IF(COUNT($H1047:Q1047)='RFM input'!$AA$7,SUM($G1047:Q1047)*Q$7,0)","v":0}]
[{"$f":"A1047+1","v":49},null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(COUNTA($F1049:G1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:G1049)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1049:H1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:H1049)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1049:I1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:I1049)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1049:J1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:J1049)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1049:K1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:K1049)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1049:L1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:L1049)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1049:M1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:M1049)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1049:N1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:N1049)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1049:O1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:O1049)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1049:P1049)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1049,1)+(SUM($F1049:P1049)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1049:I1049)='RFM input'!$AA$7,SUM($G1049:I1049)*I$7,0)","v":0},{"$f":"IF(COUNT($H1049:J1049)='RFM input'!$AA$7,SUM($G1049:J1049)*J$7,0)","v":0},{"$f":"IF(COUNT($H1049:K1049)='RFM input'!$AA$7,SUM($G1049:K1049)*K$7,0)","v":0},{"$f":"IF(COUNT($H1049:L1049)='RFM input'!$AA$7,SUM($G1049:L1049)*L$7,0)","v":0},{"$f":"IF(COUNT($H1049:M1049)='RFM input'!$AA$7,SUM($G1049:M1049)*M$7,0)","v":0},{"$f":"IF(COUNT($H1049:N1049)='RFM input'!$AA$7,SUM($G1049:N1049)*N$7,0)","v":0},{"$f":"IF(COUNT($H1049:O1049)='RFM input'!$AA$7,SUM($G1049:O1049)*O$7,0)","v":0},{"$f":"IF(COUNT($H1049:P1049)='RFM input'!$AA$7,SUM($G1049:P1049)*P$7,0)","v":0},{"$f":"IF(COUNT($H1049:Q1049)='RFM input'!$AA$7,SUM($G1049:Q1049)*Q$7,0)","v":0}]
[{"$f":"A1049+1","v":50},null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(COUNTA($F1051:G1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:G1051)))*H$9,0)","v":0},{"$f":"IF(COUNTA($F1051:H1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:H1051)))*I$9,0)","v":0},{"$f":"IF(COUNTA($F1051:I1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:I1051)))*J$9,0)","v":0},{"$f":"IF(COUNTA($F1051:J1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:J1051)))*K$9,0)","v":0},{"$f":"IF(COUNTA($F1051:K1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:K1051)))*L$9,0)","v":0},{"$f":"IF(COUNTA($F1051:L1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:L1051)))*M$9,0)","v":0},{"$f":"IF(COUNTA($F1051:M1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:M1051)))*N$9,0)","v":0},{"$f":"IF(COUNTA($F1051:N1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:N1051)))*O$9,0)","v":0},{"$f":"IF(COUNTA($F1051:O1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:O1051)))*P$9,0)","v":0},{"$f":"IF(COUNTA($F1051:P1051)<'RFM input'!$AA$7,(INDEX($G$379:$G$428,$A1051,1)+(SUM($F1051:P1051)))*Q$9,0)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H1051:I1051)='RFM input'!$AA$7,SUM($G1051:I1051)*I$7,0)","v":0},{"$f":"IF(COUNT($H1051:J1051)='RFM input'!$AA$7,SUM($G1051:J1051)*J$7,0)","v":0},{"$f":"IF(COUNT($H1051:K1051)='RFM input'!$AA$7,SUM($G1051:K1051)*K$7,0)","v":0},{"$f":"IF(COUNT($H1051:L1051)='RFM input'!$AA$7,SUM($G1051:L1051)*L$7,0)","v":0},{"$f":"IF(COUNT($H1051:M1051)='RFM input'!$AA$7,SUM($G1051:M1051)*M$7,0)","v":0},{"$f":"IF(COUNT($H1051:N1051)='RFM input'!$AA$7,SUM($G1051:N1051)*N$7,0)","v":0},{"$f":"IF(COUNT($H1051:O1051)='RFM input'!$AA$7,SUM($G1051:O1051)*O$7,0)","v":0},{"$f":"IF(COUNT($H1051:P1051)='RFM input'!$AA$7,SUM($G1051:P1051)*P$7,0)","v":0},{"$f":"IF(COUNT($H1051:Q1051)='RFM input'!$AA$7,SUM($G1051:Q1051)*Q$7,0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H952:I952)='RFM input'!$AA$7, SUM($G952:I952)*I$7, 0)","v":0},{"$f":"IF(COUNT($H952:J952)='RFM input'!$AA$7, SUM($G952:J952)*J$7, 0)","v":0},{"$f":"IF(COUNT($H952:K952)='RFM input'!$AA$7, SUM($G952:K952)*K$7, 0)","v":0},{"$f":"IF(COUNT($H952:L952)='RFM input'!$AA$7, SUM($G952:L952)*L$7, 0)","v":0},{"$f":"IF(COUNT($H952:M952)='RFM input'!$AA$7, SUM($G952:M952)*M$7, 0)","v":0},{"$f":"IF(COUNT($H952:N952)='RFM input'!$AA$7, SUM($G952:N952)*N$7, 0)","v":0},{"$f":"IF(COUNT($H952:O952)='RFM input'!$AA$7, SUM($G952:O952)*O$7, 0)","v":0},{"$f":"IF(COUNT($H952:P952)='RFM input'!$AA$7, SUM($G952:P952)*P$7, 0)","v":0},{"$f":"IF(COUNT($H952:Q952)='RFM input'!$AA$7, SUM($G952:Q952)*Q$7, 0)","v":0}]

{"sheet":"RAB roll forward","index":8,"n_rows":1605,"n_cols":20,"rows_kept":1605,"cut":false,"hidden":false,"merged":[[480,4,490,4],[493,4,503,4],[428,4,438,4],[441,4,451,4],[454,4,464,4],[467,4,477,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[220,4,230,4],[233,4,243,4],[168,4,178,4],[181,4,191,4],[194,4,204,4],[207,4,217,4],[246,4,256,4],[259,4,269,4],[298,4,308,4],[311,4,321,4],[272,4,282,4],[285,4,295,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4],[701,4,711,4],[714,4,724,4],[727,4,737,4],[740,4,750,4],[753,4,763,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Asset Roll Forward - TNSP RFM - version 4.1"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2005-06"},{"$f":"'RFM input'!H60","v":"2006-07"},{"$f":"'RFM input'!I60","v":"2007-08"},{"$f":"'RFM input'!J60","v":"2008-09"},{"$f":"'RFM input'!K60","v":"2009-10"},{"$f":"'RFM input'!L60","v":"2010-11"},{"$f":"'RFM input'!M60","v":"2011-12"},{"$f":"'RFM input'!N60","v":"2012-13"},{"$f":"'RFM input'!O60","v":"2013-14"},{"$f":"'RFM input'!P60","v":"2014-15"},{"$f":"'RFM input'!Q60","v":"2015-16"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2016-17"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!G385","v":2.923264311814866E-2},{"$f":"'RFM input'!H385","v":2.485207100591702E-2},{"$f":"'RFM input'!I385","v":4.2725173210161671E-2},{"$f":"'RFM input'!J385","v":2.4363233665559259E-2},{"$f":"'RFM input'!K385","v":2.9189189189189113E-2},{"$f":"'RFM input'!L385","v":3.2563025210083918E-2},{"$f":"'RFM input'!M385","v":1.6276703967446737E-2},{"$f":"'RFM input'!N385","v":2.5025025025025016E-2},{"$f":"'RFM input'!O385","v":2.9296875E-2},{"$f":"'RFM input'!P385","v":1.3282732447817747E-2},{"$f":"'RFM input'!Q385","v":1.3108614232209881E-2}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G386","v":1},{"$f":"'RFM input'!H386","v":1.0292326431181487},{"$f":"'RFM input'!I386","v":1.0548112058465284},{"$f":"'RFM input'!J386","v":1.0998781973203409},{"$f":"'RFM input'!K386","v":1.1266747868453104},{"$f":"'RFM input'!L386","v":1.1595615103532275},{"$f":"'RFM input'!M386","v":1.1973203410475026},{"$f":"'RFM input'!N386","v":1.2168087697929353},{"$f":"'RFM input'!O386","v":1.2472594397076735},{"$f":"'RFM input'!P386","v":1.2838002436053593},{"$f":"'RFM input'!Q386","v":1.3008526187576126}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2005-06)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":0.23755061742161798},{"$f":"SUM(I12:I61)","v":0.53816934712838937},0.13761878780745401,0.68835945189781644,0.47671591515399075,1.3310088010350523,4.1619331409287388E-3,0.8237277188126203,2.2124083014423507E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!H169*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I169*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J169*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K169*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L169*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M169*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N169*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O169*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P169*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q169*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!H170*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I170*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J170*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K170*(1+vanilla4)^0.5","v":0.39352304727512261},{"$f":"'RFM input'!L170*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M170*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N170*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O170*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P170*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q170*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!H171*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I171*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J171*(1+vanilla3)^0.5","v":6.3835743379787356E-3},{"$f":"'RFM input'!K171*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L171*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M171*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N171*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O171*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P171*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q171*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!H172*(1+vanilla1)^0.5","v":0.12355542508355961},{"$f":"'RFM input'!I172*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J172*(1+vanilla3)^0.5","v":0.13014966033385747},{"$f":"'RFM input'!K172*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L172*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M172*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N172*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O172*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P172*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q172*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!H173*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I173*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J173*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K173*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L173*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M173*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N173*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O173*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P173*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q173*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!H174*(1+vanilla1)^0.5","v":3.8715671703743036E-2},{"$f":"'RFM input'!I174*(1+vanilla2)^0.5","v":0.43218968105387168},{"$f":"'RFM input'!J174*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K174*(1+vanilla4)^0.5","v":0.12716777066074511},{"$f":"'RFM input'!L174*(1+vanilla5)^0.5","v":0.45856806420907431},{"$f":"'RFM input'!M174*(1+vanilla6)^0.5","v":1.3310088010350523},{"$f":"'RFM input'!N174*(1+vanilla7)^0.5","v":4.1619331409287388E-3},{"$f":"'RFM input'!O174*(1+vanilla8)^0.5","v":1.0578042390813999E-2},{"$f":"'RFM input'!P174*(1+vanilla9)^0.5","v":2.2124083014423507E-2},{"$f":"'RFM input'!Q174*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!H175*(1+vanilla1)^0.5","v":1.8922663641669099E-2},{"$f":"'RFM input'!I175*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J175*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K175*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L175*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M175*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N175*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O175*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P175*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q175*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!H176*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I176*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J176*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K176*(1+vanilla4)^0.5","v":0.16766863396194881},{"$f":"'RFM input'!L176*(1+vanilla5)^0.5","v":1.8147850944916461E-2},{"$f":"'RFM input'!M176*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N176*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O176*(1+vanilla8)^0.5","v":0.81314967642180636},{"$f":"'RFM input'!P176*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q176*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!H177*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I177*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J177*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K177*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L177*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M177*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N177*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O177*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P177*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q177*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!H178*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I178*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J178*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K178*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L178*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M178*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N178*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O178*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P178*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q178*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!H179*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I179*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J179*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K179*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L179*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M179*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N179*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O179*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P179*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q179*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!H180*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I180*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J180*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K180*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L180*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M180*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N180*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O180*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P180*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q180*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!H181*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I181*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J181*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K181*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L181*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M181*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N181*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O181*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P181*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q181*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!H182*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I182*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J182*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K182*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L182*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M182*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N182*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O182*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P182*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q182*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!H183*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I183*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J183*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K183*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L183*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M183*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N183*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O183*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P183*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q183*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!H184*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I184*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J184*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K184*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L184*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M184*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N184*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O184*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P184*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q184*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!H185*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I185*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J185*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K185*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L185*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M185*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N185*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O185*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P185*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q185*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!H186*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I186*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J186*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K186*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L186*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M186*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N186*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O186*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P186*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q186*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!H187*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I187*(1+vanilla2)^0.5","v":9.1595158423214945E-2},{"$f":"'RFM input'!J187*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K187*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L187*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M187*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N187*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O187*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P187*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q187*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H188*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I188*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J188*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K188*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L188*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M188*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N188*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O188*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P188*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q188*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H189*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I189*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J189*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K189*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L189*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M189*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N189*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O189*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P189*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q189*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H190*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I190*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J190*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K190*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L190*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M190*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N190*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O190*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P190*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q190*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H191*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I191*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J191*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K191*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L191*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M191*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N191*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O191*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P191*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q191*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H192*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I192*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J192*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K192*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L192*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M192*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N192*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O192*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P192*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q192*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H193*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I193*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J193*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K193*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L193*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M193*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N193*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O193*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P193*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q193*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H194*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I194*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J194*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K194*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L194*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M194*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N194*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O194*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P194*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q194*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H195*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I195*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J195*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K195*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L195*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M195*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N195*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O195*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P195*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q195*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H196*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I196*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J196*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K196*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L196*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M196*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N196*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O196*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P196*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q196*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H197*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I197*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J197*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K197*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L197*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M197*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N197*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O197*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P197*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q197*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H198*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I198*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J198*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K198*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L198*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M198*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N198*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O198*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P198*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q198*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H199*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I199*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J199*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K199*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L199*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M199*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N199*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O199*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P199*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q199*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H200*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I200*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J200*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K200*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L200*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M200*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N200*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O200*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P200*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q200*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H201*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I201*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J201*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K201*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L201*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M201*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N201*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O201*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P201*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q201*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H202*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I202*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J202*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K202*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L202*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M202*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N202*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O202*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P202*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q202*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H203*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I203*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J203*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K203*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L203*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M203*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N203*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O203*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P203*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q203*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H204*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I204*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J204*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K204*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L204*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M204*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N204*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O204*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P204*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q204*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H205*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I205*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J205*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K205*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L205*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M205*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N205*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O205*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P205*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q205*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H206*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I206*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J206*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K206*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L206*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M206*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N206*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O206*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P206*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q206*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H207*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I207*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J207*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K207*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L207*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M207*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N207*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O207*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P207*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q207*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H208*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I208*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J208*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K208*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L208*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M208*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N208*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O208*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P208*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q208*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H209*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I209*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J209*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K209*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L209*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M209*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N209*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O209*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P209*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q209*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H210*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I210*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J210*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K210*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L210*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M210*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N210*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O210*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P210*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q210*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H211*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I211*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J211*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K211*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L211*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M211*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N211*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O211*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P211*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H212*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I212*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J212*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K212*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L212*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M212*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N212*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O212*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P212*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H213*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I213*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J213*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K213*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L213*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M213*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N213*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O213*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P213*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H214*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I214*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J214*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K214*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L214*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M214*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N214*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O214*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P214*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!H215*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I215*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J215*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K215*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L215*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M215*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N215*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O215*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P215*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!H216*(1+vanilla1)^0.5","v":5.6356856992646261E-2},{"$f":"'RFM input'!I216*(1+vanilla2)^0.5","v":1.4384507651302744E-2},{"$f":"'RFM input'!J216*(1+vanilla3)^0.5","v":1.0855531356178173E-3},{"$f":"'RFM input'!K216*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L216*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M216*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N216*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O216*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P216*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!H217*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I217*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J217*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K217*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L217*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M217*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N217*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O217*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P217*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H218*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I218*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J218*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K218*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L218*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M218*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N218*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O218*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P218*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q218*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Net Capex - As Commissioned",null,null,null,null,{"$f":"SUM(H64:H113)","v":0.23755061742161798},{"$f":"SUM(I64:I113)","v":0.53816934712838937},0.13761878780745401,0.68835945189781644,0.47671591515399075,1.3310088010350523,4.1619331409287388E-3,0.8237277188126203,2.2124083014423507E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"'RFM input'!H331*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I331*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J331*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K331*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L331*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M331*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N331*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O331*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P331*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q331*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!H332*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I332*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J332*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K332*(1+vanilla4)^0.5","v":0.39352304727512261},{"$f":"'RFM input'!L332*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M332*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N332*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O332*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P332*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q332*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"'RFM input'!H333*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I333*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J333*(1+vanilla3)^0.5","v":6.3835743379787356E-3},{"$f":"'RFM input'!K333*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L333*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M333*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N333*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O333*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P333*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q333*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"'RFM input'!H334*(1+vanilla1)^0.5","v":0.12355542508355961},{"$f":"'RFM input'!I334*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J334*(1+vanilla3)^0.5","v":0.13014966033385747},{"$f":"'RFM input'!K334*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L334*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M334*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N334*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O334*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P334*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q334*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"'RFM input'!H335*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I335*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J335*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K335*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L335*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M335*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N335*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O335*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P335*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q335*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"'RFM input'!H336*(1+vanilla1)^0.5","v":3.8715671703743036E-2},{"$f":"'RFM input'!I336*(1+vanilla2)^0.5","v":0.43218968105387168},{"$f":"'RFM input'!J336*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K336*(1+vanilla4)^0.5","v":0.12716777066074511},{"$f":"'RFM input'!L336*(1+vanilla5)^0.5","v":0.45856806420907431},{"$f":"'RFM input'!M336*(1+vanilla6)^0.5","v":1.3310088010350523},{"$f":"'RFM input'!N336*(1+vanilla7)^0.5","v":4.1619331409287388E-3},{"$f":"'RFM input'!O336*(1+vanilla8)^0.5","v":1.0578042390813999E-2},{"$f":"'RFM input'!P336*(1+vanilla9)^0.5","v":2.2124083014423507E-2},{"$f":"'RFM input'!Q336*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"'RFM input'!H337*(1+vanilla1)^0.5","v":1.8922663641669099E-2},{"$f":"'RFM input'!I337*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J337*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K337*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L337*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M337*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N337*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O337*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P337*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q337*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"'RFM input'!H338*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I338*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J338*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K338*(1+vanilla4)^0.5","v":0.16766863396194881},{"$f":"'RFM input'!L338*(1+vanilla5)^0.5","v":1.8147850944916461E-2},{"$f":"'RFM input'!M338*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N338*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O338*(1+vanilla8)^0.5","v":0.81314967642180636},{"$f":"'RFM input'!P338*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q338*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"'RFM input'!H339*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I339*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J339*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K339*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L339*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M339*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N339*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O339*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P339*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q339*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"'RFM input'!H340*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I340*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J340*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K340*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L340*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M340*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N340*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O340*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P340*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q340*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"'RFM input'!H341*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I341*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J341*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K341*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L341*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M341*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N341*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O341*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P341*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q341*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"'RFM input'!H342*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I342*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J342*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K342*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L342*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M342*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N342*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O342*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P342*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q342*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"'RFM input'!H343*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I343*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J343*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K343*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L343*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M343*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N343*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O343*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P343*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q343*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"'RFM input'!H344*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I344*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J344*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K344*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L344*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M344*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N344*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O344*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P344*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q344*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"'RFM input'!H345*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I345*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J345*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K345*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L345*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M345*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N345*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O345*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P345*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q345*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"'RFM input'!H346*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I346*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J346*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K346*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L346*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M346*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N346*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O346*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P346*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q346*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"'RFM input'!H347*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I347*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J347*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K347*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L347*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M347*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N347*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O347*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P347*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q347*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"'RFM input'!H348*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I348*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J348*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K348*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L348*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M348*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N348*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O348*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P348*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q348*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"'RFM input'!H349*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I349*(1+vanilla2)^0.5","v":9.1595158423214945E-2},{"$f":"'RFM input'!J349*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K349*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L349*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M349*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N349*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O349*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P349*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q349*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H350*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I350*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J350*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K350*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L350*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M350*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N350*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O350*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P350*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q350*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H351*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I351*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J351*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K351*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L351*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M351*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N351*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O351*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P351*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q351*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H352*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I352*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J352*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K352*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L352*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M352*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N352*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O352*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P352*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q352*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H353*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I353*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J353*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K353*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L353*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M353*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N353*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O353*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P353*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q353*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H354*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I354*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J354*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K354*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L354*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M354*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N354*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O354*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P354*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q354*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H355*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I355*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J355*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K355*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L355*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M355*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N355*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O355*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P355*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q355*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H356*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I356*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J356*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K356*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L356*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M356*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N356*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O356*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P356*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q356*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H357*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I357*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J357*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K357*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L357*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M357*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N357*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O357*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P357*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q357*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H358*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I358*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J358*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K358*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L358*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M358*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N358*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O358*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P358*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q358*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H359*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I359*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J359*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K359*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L359*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M359*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N359*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O359*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P359*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q359*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H360*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I360*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J360*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K360*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L360*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M360*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N360*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O360*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P360*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q360*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H361*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I361*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J361*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K361*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L361*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M361*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N361*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O361*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P361*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q361*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H362*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I362*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J362*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K362*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L362*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M362*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N362*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O362*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P362*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q362*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H363*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I363*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J363*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K363*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L363*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M363*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N363*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O363*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P363*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q363*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H364*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I364*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J364*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K364*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L364*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M364*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N364*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O364*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P364*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q364*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H365*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I365*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J365*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K365*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L365*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M365*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N365*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O365*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P365*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q365*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H366*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I366*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J366*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K366*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L366*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M366*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N366*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O366*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P366*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q366*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H367*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I367*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J367*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K367*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L367*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M367*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N367*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O367*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P367*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q367*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H368*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I368*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J368*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K368*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L368*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M368*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N368*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O368*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P368*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q368*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H369*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I369*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J369*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K369*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L369*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M369*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N369*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O369*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P369*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q369*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H370*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I370*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J370*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K370*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L370*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M370*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N370*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O370*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P370*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q370*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H371*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I371*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J371*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K371*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L371*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M371*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N371*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O371*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P371*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q371*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H372*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I372*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J372*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K372*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L372*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M372*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N372*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O372*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P372*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q372*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H373*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I373*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J373*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K373*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L373*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M373*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N373*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O373*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P373*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q373*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H374*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I374*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J374*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K374*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L374*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M374*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N374*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O374*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P374*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q374*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H375*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I375*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J375*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K375*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L375*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M375*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N375*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O375*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P375*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q375*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H376*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I376*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J376*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K376*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L376*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M376*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N376*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O376*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P376*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q376*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"'RFM input'!H377*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I377*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J377*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K377*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L377*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M377*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N377*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O377*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P377*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q377*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"'RFM input'!H378*(1+vanilla1)^0.5","v":5.6356856992646261E-2},{"$f":"'RFM input'!I378*(1+vanilla2)^0.5","v":1.4384507651302744E-2},{"$f":"'RFM input'!J378*(1+vanilla3)^0.5","v":1.0855531356178173E-3},{"$f":"'RFM input'!K378*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L378*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M378*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N378*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O378*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P378*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q378*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"'RFM input'!H379*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I379*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J379*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K379*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L379*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M379*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N379*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O379*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P379*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q379*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H380*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I380*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J380*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K380*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L380*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M380*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N380*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O380*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P380*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q380*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$G$398& \" Straight-line Depreciation\"","v":"Real Actual Straight-line Depreciation"},null,null,null,null,{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":-31.191529930093907},{"$f":"I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700+I713+I726+I739+I752+I765","v":-31.199763606924442},-31.222993559578875,-31.226487225726874,-31.246572625884507,-30.536769174230134,{"$f":"N128+N141+N154+N167+N180+N193+N206+N219+N232+N245+N258+N271+N284+N297+N310+N323+N336+N349+N362+N375+N388+N401+N414+N427+N440+N453+N466+N479+N492+N505+N518+N531+N544+N557+N570+N583+N596+N609+N622+N635+N648+N661+N674+N687+N700+N713+N726+N739+N752+N765","v":-30.600150545707994},-30.600348733000416,-30.621181191215285,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G116:G116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(I$3>A1remlife,A1value-SUM($G116:H116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(J$3>A1remlife,A1value-SUM($G116:I116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(K$3>A1remlife,A1value-SUM($G116:J116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(L$3>A1remlife,A1value-SUM($G116:K116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(M$3>A1remlife,A1value-SUM($G116:L116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(N$3>A1remlife,A1value-SUM($G116:M116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(O$3>A1remlife,A1value-SUM($G116:N116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(P$3>A1remlife,A1value-SUM($G116:O116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G116:P116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.2311727194881947}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F126),('RFM input'!$P$331*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$331*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(H116:H127))","v":-1.2311727194881947},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(I116:I127))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(J116:J127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(K116:K127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(L116:L127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(M116:M127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(N116:N127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(O116:O127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(P116:P127)))","v":-1.2311727194881947},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D128,'RFM input'!$E$402:$E$451,0),1),-SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G129:G129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(I$3>A2remlife,A2value-SUM($G129:H129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(J$3>A2remlife,A2value-SUM($G129:I129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(K$3>A2remlife,A2value-SUM($G129:J129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(L$3>A2remlife,A2value-SUM($G129:K129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(M$3>A2remlife,A2value-SUM($G129:L129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(N$3>A2remlife,A2value-SUM($G129:M129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(O$3>A2remlife,A2value-SUM($G129:N129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(P$3>A2remlife,A2value-SUM($G129:O129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G129:P129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.18014953096384126}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":9.8380761818780658E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F139),('RFM input'!$P$332*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$332*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(H129:H140))","v":-0.18014953096384126},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(I129:I140))","v":-0.18014953096384126},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(J129:J140)))","v":-0.18014953096384126},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(K129:K140)))","v":-0.18014953096384126},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(L129:L140)))","v":-0.18998760714571933},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(M129:M140)))","v":-0.18998760714571933},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(N129:N140)))","v":-0.18998760714571933},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(O129:O140)))","v":-0.18998760714571933},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(P129:P140)))","v":-0.18998760714571933},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D141,'RFM input'!$E$402:$E$451,0),1),-SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G142:G142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(I$3>A3remlife,A3value-SUM($G142:H142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(J$3>A3remlife,A3value-SUM($G142:I142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(K$3>A3remlife,A3value-SUM($G142:J142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(L$3>A3remlife,A3value-SUM($G142:K142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(M$3>A3remlife,A3value-SUM($G142:L142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(N$3>A3remlife,A3value-SUM($G142:M142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(O$3>A3remlife,A3value-SUM($G142:N142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(P$3>A3remlife,A3value-SUM($G142:O142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G142:P142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0.45166915268558722}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":2.1278581126595784E-4}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F152),('RFM input'!$P$333*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$333*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(H142:H153))","v":-0.45166915268558722},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(I142:I153))","v":-0.45166915268558722},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(J142:J153)))","v":-0.45166915268558722},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(K142:K153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(L142:L153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(M142:M153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(N142:N153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(O142:O153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(P142:P153)))","v":-0.45188193849685315},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D154,'RFM input'!$E$402:$E$451,0),1),-SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G155:G155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(I$3>A4remlife,A4value-SUM($G155:H155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(J$3>A4remlife,A4value-SUM($G155:I155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(K$3>A4remlife,A4value-SUM($G155:J155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(L$3>A4remlife,A4value-SUM($G155:K155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(M$3>A4remlife,A4value-SUM($G155:L155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(N$3>A4remlife,A4value-SUM($G155:M155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(O$3>A4remlife,A4value-SUM($G155:N155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(P$3>A4remlife,A4value-SUM($G155:O155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G155:P155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":14.583370006329222}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":3.0888856270889905E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":3.2537415083464367E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F165),('RFM input'!$P$334*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$334*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(H155:H166))","v":-14.583370006329222},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(I155:I166))","v":-14.586458891956312},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(J155:J166)))","v":-14.586458891956312},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(K155:K166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(L155:L166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(M155:M166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(N155:N166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(O155:O166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(P155:P166)))","v":-14.589712633464659},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D167,'RFM input'!$E$402:$E$451,0),1),-SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G168:G168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(I$3>A5remlife,A5value-SUM($G168:H168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(J$3>A5remlife,A5value-SUM($G168:I168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(K$3>A5remlife,A5value-SUM($G168:J168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(L$3>A5remlife,A5value-SUM($G168:K168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(M$3>A5remlife,A5value-SUM($G168:L168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(N$3>A5remlife,A5value-SUM($G168:M168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(O$3>A5remlife,A5value-SUM($G168:N168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(P$3>A5remlife,A5value-SUM($G168:O168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G168:P168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.22600198522073495}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F178),('RFM input'!$P$335*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$335*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(H168:H179))","v":-0.22600198522073495},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(I168:I179))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(J168:J179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(K168:K179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(L168:L179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(M168:M179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(N168:N179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(O168:O179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(P168:P179)))","v":-0.22600198522073495},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D180,'RFM input'!$E$402:$E$451,0),1),-SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G181:G181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(I$3>A6remlife,A6value-SUM($G181:H181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(J$3>A6remlife,A6value-SUM($G181:I181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(K$3>A6remlife,A6value-SUM($G181:J181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(L$3>A6remlife,A6value-SUM($G181:K181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(M$3>A6remlife,A6value-SUM($G181:L181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(N$3>A6remlife,A6value-SUM($G181:M181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(O$3>A6remlife,A6value-SUM($G181:N181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(P$3>A6remlife,A6value-SUM($G181:O181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G181:P181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":8.6698784649748326}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":1.8436034144639541E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":2.0580461002565317E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":6.0556081267021484E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":2.1836574486146395E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":2.1836574486146395E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":2.1836574486146395E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":2.1836574486146395E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":2.1836574486146395E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":6.3381371477859633E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":6.3381371477859633E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":6.3381371477859633E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":6.3381371477859633E-2}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":1.9818729242517804E-4},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":1.9818729242517804E-4},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":1.9818729242517804E-4}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":5.0371630432447607E-4},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":5.0371630432447607E-4}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F191),('RFM input'!$P$336*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$336*(1+vanilla9)^0.5)/A6stdlife))","v":1.0535277625915956E-3}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(H181:H192))","v":-8.6698784649748326},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(I181:I192))","v":-8.6717220683892968},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(J181:J192)))","v":-8.6923025293918617},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(K181:K192)))","v":-8.6923025293918617},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(L181:L192)))","v":-8.6983581375185643},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(M181:M192)))","v":-8.7201947120047105},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(N181:N192)))","v":-8.7835760834825702},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(O181:O192)))","v":-8.7837742707749946},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(P181:P192)))","v":-8.7842779870793191},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D193,'RFM input'!$E$402:$E$451,0),1),-SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G194:G194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(I$3>A7remlife,A7value-SUM($G194:H194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(J$3>A7remlife,A7value-SUM($G194:I194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(K$3>A7remlife,A7value-SUM($G194:J194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(L$3>A7remlife,A7value-SUM($G194:K194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(M$3>A7remlife,A7value-SUM($G194:L194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(N$3>A7remlife,A7value-SUM($G194:M194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(O$3>A7remlife,A7value-SUM($G194:N194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(P$3>A7remlife,A7value-SUM($G194:O194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G194:P194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":2.6861950243378785E-2}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.8922663641669098E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F204),('RFM input'!$P$337*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$337*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(H194:H205))","v":-2.6861950243378785E-2},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(I194:I205))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(J194:J205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(K194:K205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(L194:L205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(M194:M205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(N194:N205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(O194:O205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(P194:P205)))","v":-2.8754216607545693E-2},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D206,'RFM input'!$E$402:$E$451,0),1),-SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G207:G207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(I$3>A8remlife,A8value-SUM($G207:H207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(J$3>A8remlife,A8value-SUM($G207:I207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(K$3>A8remlife,A8value-SUM($G207:J207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(L$3>A8remlife,A8value-SUM($G207:K207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(M$3>A8remlife,A8value-SUM($G207:L207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(N$3>A8remlife,A8value-SUM($G207:M207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(O$3>A8remlife,A8value-SUM($G207:N207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(P$3>A8remlife,A8value-SUM($G207:O207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G207:P207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":3.7057150910003049E-2}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":4.1917158490487206E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":4.5369627362291151E-4},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":4.5369627362291151E-4},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":4.5369627362291151E-4},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":4.5369627362291151E-4},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":4.5369627362291151E-4}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":2.0328741910545158E-2},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":2.0328741910545158E-2}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F217),('RFM input'!$P$338*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$338*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(H207:H218))","v":-3.7057150910003049E-2},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(I207:I218))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(J207:J218)))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(K207:K218)))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(L207:L218)))","v":-4.1248866759051768E-2},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(M207:M218)))","v":-4.170256303267468E-2},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(N207:N218)))","v":-4.170256303267468E-2},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(O207:O218)))","v":-4.170256303267468E-2},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(P207:P218)))","v":-6.2031304943219838E-2},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D219,'RFM input'!$E$402:$E$451,0),1),-SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G220:G220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(I$3>A9remlife,A9value-SUM($G220:H220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(J$3>A9remlife,A9value-SUM($G220:I220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(K$3>A9remlife,A9value-SUM($G220:J220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(L$3>A9remlife,A9value-SUM($G220:K220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(M$3>A9remlife,A9value-SUM($G220:L220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(N$3>A9remlife,A9value-SUM($G220:M220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(O$3>A9remlife,A9value-SUM($G220:N220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(P$3>A9remlife,A9value-SUM($G220:O220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G220:P220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F230),('RFM input'!$P$339*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$339*(1+vanilla9)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(H220:H231))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(I220:I231))","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(J220:J231)))","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(K220:K231)))","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(L220:L231)))","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D232,'RFM input'!$E$402:$E$451,0),1),-SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G233:G233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(I$3>A10remlife,A10value-SUM($G233:H233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(J$3>A10remlife,A10value-SUM($G233:I233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(K$3>A10remlife,A10value-SUM($G233:J233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(L$3>A10remlife,A10value-SUM($G233:K233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(M$3>A10remlife,A10value-SUM($G233:L233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(N$3>A10remlife,A10value-SUM($G233:M233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(O$3>A10remlife,A10value-SUM($G233:N233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(P$3>A10remlife,A10value-SUM($G233:O233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G233:P233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F243),('RFM input'!$P$340*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$340*(1+vanilla9)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(H233:H244))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(I233:I244))","v":0},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(J233:J244)))","v":0},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(K233:K244)))","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(L233:L244)))","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D245,'RFM input'!$E$402:$E$451,0),1),-SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G246:G246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(I$3>A11remlife,A11value-SUM($G246:H246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(J$3>A11remlife,A11value-SUM($G246:I246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(K$3>A11remlife,A11value-SUM($G246:J246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(L$3>A11remlife,A11value-SUM($G246:K246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(M$3>A11remlife,A11value-SUM($G246:L246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(N$3>A11remlife,A11value-SUM($G246:M246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(O$3>A11remlife,A11value-SUM($G246:N246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(P$3>A11remlife,A11value-SUM($G246:O246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G246:P246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0.78950026837110088}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F256),('RFM input'!$P$341*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$341*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(H246:H257))","v":-0.78950026837110088},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(I246:I257))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(J246:J257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(K246:K257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(L246:L257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(M246:M257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(N246:N257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(O246:O257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(P246:P257)))","v":-0.78950026837110088},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D258,'RFM input'!$E$402:$E$451,0),1),-SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G259:G259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":7.4524364682954803E-3},{"$f":"IF(I$3>A12remlife,A12value-SUM($G259:H259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":7.4524364682954803E-3},{"$f":"IF(J$3>A12remlife,A12value-SUM($G259:I259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":7.4524364682954803E-3},{"$f":"IF(K$3>A12remlife,A12value-SUM($G259:J259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":7.4524364682954803E-3},{"$f":"IF(L$3>A12remlife,A12value-SUM($G259:K259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":7.4524364682954803E-3},{"$f":"IF(M$3>A12remlife,A12value-SUM($G259:L259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G259:M259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G259:N259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G259:O259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G259:P259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F269),('RFM input'!$P$342*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$342*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(H259:H270))","v":-7.4524364682954803E-3},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(I259:I270))","v":-7.4524364682954803E-3},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(J259:J270)))","v":-7.4524364682954803E-3},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(K259:K270)))","v":-7.4524364682954803E-3},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(L259:L270)))","v":-7.4524364682954803E-3},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D271,'RFM input'!$E$402:$E$451,0),1),-SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G272:G272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0.72464128594584865},{"$f":"IF(I$3>A13remlife,A13value-SUM($G272:H272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0.72464128594584865},{"$f":"IF(J$3>A13remlife,A13value-SUM($G272:I272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0.72464128594584865},{"$f":"IF(K$3>A13remlife,A13value-SUM($G272:J272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0.72464128594584865},{"$f":"IF(L$3>A13remlife,A13value-SUM($G272:K272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0.72464128594584865},{"$f":"IF(M$3>A13remlife,A13value-SUM($G272:L272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G272:M272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G272:N272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G272:O272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G272:P272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F282),('RFM input'!$P$343*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$343*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(H272:H283))","v":-0.72464128594584865},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(I272:I283))","v":-0.72464128594584865},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(J272:J283)))","v":-0.72464128594584865},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(K272:K283)))","v":-0.72464128594584865},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(L272:L283)))","v":-0.72464128594584865},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D284,'RFM input'!$E$402:$E$451,0),1),-SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G285:G285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(I$3>A14remlife,A14value-SUM($G285:H285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(J$3>A14remlife,A14value-SUM($G285:I285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(K$3>A14remlife,A14value-SUM($G285:J285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(L$3>A14remlife,A14value-SUM($G285:K285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(M$3>A14remlife,A14value-SUM($G285:L285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(N$3>A14remlife,A14value-SUM($G285:M285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(O$3>A14remlife,A14value-SUM($G285:N285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(P$3>A14remlife,A14value-SUM($G285:O285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G285:P285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":2.1021771958627085}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F295),('RFM input'!$P$344*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$344*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(H285:H296))","v":-2.1021771958627085},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(I285:I296))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(J285:J296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(K285:K296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(L285:L296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(M285:M296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(N285:N296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(O285:O296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(P285:P296)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D297,'RFM input'!$E$402:$E$451,0),1),-SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G298:G298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(I$3>A15remlife,A15value-SUM($G298:H298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(J$3>A15remlife,A15value-SUM($G298:I298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(K$3>A15remlife,A15value-SUM($G298:J298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(L$3>A15remlife,A15value-SUM($G298:K298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(M$3>A15remlife,A15value-SUM($G298:L298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(N$3>A15remlife,A15value-SUM($G298:M298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(O$3>A15remlife,A15value-SUM($G298:N298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(P$3>A15remlife,A15value-SUM($G298:O298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G298:P298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":5.4117482175305237E-2}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F308),('RFM input'!$P$345*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$345*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(H298:H309))","v":-5.4117482175305237E-2},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(I298:I309))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(J298:J309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(K298:K309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(L298:L309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(M298:M309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(N298:N309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(O298:O309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(P298:P309)))","v":-5.4117482175305237E-2},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D310,'RFM input'!$E$402:$E$451,0),1),-SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G311:G311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(I$3>A16remlife,A16value-SUM($G311:H311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(J$3>A16remlife,A16value-SUM($G311:I311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(K$3>A16remlife,A16value-SUM($G311:J311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(L$3>A16remlife,A16value-SUM($G311:K311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(M$3>A16remlife,A16value-SUM($G311:L311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(N$3>A16remlife,A16value-SUM($G311:M311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(O$3>A16remlife,A16value-SUM($G311:N311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(P$3>A16remlife,A16value-SUM($G311:O311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G311:P311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0.70278614891351388}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F321),('RFM input'!$P$346*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$346*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(H311:H322))","v":-0.70278614891351388},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(I311:I322))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(J311:J322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(K311:K322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(L311:L322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(M311:M322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(N311:N322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(O311:O322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(P311:P322)))","v":-0.70278614891351388},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D323,'RFM input'!$E$402:$E$451,0),1),-SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G324:G324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(I$3>A17remlife,A17value-SUM($G324:H324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(J$3>A17remlife,A17value-SUM($G324:I324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(K$3>A17remlife,A17value-SUM($G324:J324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(L$3>A17remlife,A17value-SUM($G324:K324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(M$3>A17remlife,A17value-SUM($G324:L324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(N$3>A17remlife,A17value-SUM($G324:M324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(O$3>A17remlife,A17value-SUM($G324:N324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(P$3>A17remlife,A17value-SUM($G324:O324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G324:P324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":9.535131376455773E-2}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F334),('RFM input'!$P$347*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$347*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(H324:H335))","v":-9.535131376455773E-2},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(I324:I335))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(J324:J335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(K324:K335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(L324:L335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(M324:M335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(N324:N335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(O324:O335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(P324:P335)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D336,'RFM input'!$E$402:$E$451,0),1),-SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G337:G337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(I$3>A18remlife,A18value-SUM($G337:H337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(J$3>A18remlife,A18value-SUM($G337:I337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(K$3>A18remlife,A18value-SUM($G337:J337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(L$3>A18remlife,A18value-SUM($G337:K337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(M$3>A18remlife,A18value-SUM($G337:L337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(N$3>A18remlife,A18value-SUM($G337:M337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(O$3>A18remlife,A18value-SUM($G337:N337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(P$3>A18remlife,A18value-SUM($G337:O337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G337:P337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":4.9670765982579121E-2}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F347),('RFM input'!$P$348*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$348*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(H337:H348))","v":-4.9670765982579121E-2},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(I337:I348))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(J337:J348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(K337:K348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(L337:L348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(M337:M348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(N337:N348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(O337:O348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(P337:P348)))","v":-4.9670765982579121E-2},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D349,'RFM input'!$E$402:$E$451,0),1),-SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G350:G350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(I$3>A19remlife,A19value-SUM($G350:H350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(J$3>A19remlife,A19value-SUM($G350:I350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(K$3>A19remlife,A19value-SUM($G350:J350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(L$3>A19remlife,A19value-SUM($G350:K350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(M$3>A19remlife,A19value-SUM($G350:L350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(N$3>A19remlife,A19value-SUM($G350:M350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(O$3>A19remlife,A19value-SUM($G350:N350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(P$3>A19remlife,A19value-SUM($G350:O350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G350:P350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0.80829789380850825}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":2.2898789605803735E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F360),('RFM input'!$P$349*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$349*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(H350:H361))","v":-0.80829789380850825},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(I350:I361))","v":-0.80829789380850825},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(J350:J361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(K350:K361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(L350:L361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(M350:M361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(N350:N361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(O350:O361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(P350:P361)))","v":-0.81058777276908867},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D362,'RFM input'!$E$402:$E$451,0),1),-SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G363:G363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G363:H363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G363:I363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G363:J363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G363:K363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G363:L363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G363:M363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G363:N363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G363:O363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G363:P363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F371),('RFM input'!N$350*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F371),('RFM input'!O$350*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F371),('RFM input'!P$350*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F373),('RFM input'!$P$350*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$350*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(H363:H374))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(I363:I374))","v":0},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(J363:J374)))","v":0},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(K363:K374)))","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(L363:L374)))","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D375,'RFM input'!$E$402:$E$451,0),1),-SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G376:G376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G376:H376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G376:I376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G376:J376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G376:K376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G376:L376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G376:M376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G376:N376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G376:O376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G376:P376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F384),('RFM input'!N$351*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F384),('RFM input'!O$351*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F384),('RFM input'!P$351*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F386),('RFM input'!$P$351*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$351*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(H376:H387))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(I376:I387))","v":0},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(J376:J387)))","v":0},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(K376:K387)))","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(L376:L387)))","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D388,'RFM input'!$E$402:$E$451,0),1),-SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G389:G389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G389:H389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G389:I389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G389:J389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G389:K389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G389:L389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G389:M389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G389:N389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G389:O389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G389:P389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F397),('RFM input'!N$352*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F397),('RFM input'!O$352*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F397),('RFM input'!P$352*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F399),('RFM input'!$P$352*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$352*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(H389:H400))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(I389:I400))","v":0},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(J389:J400)))","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(K389:K400)))","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(L389:L400)))","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D401,'RFM input'!$E$402:$E$451,0),1),-SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G402:G402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G402:H402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G402:I402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G402:J402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G402:K402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G402:L402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G402:M402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G402:N402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G402:O402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G402:P402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F410),('RFM input'!N$353*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F410),('RFM input'!O$353*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F410),('RFM input'!P$353*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F412),('RFM input'!$P$353*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$353*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(H402:H413))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(I402:I413))","v":0},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D414,'RFM input'!$E$402:$E$451,0),1),-SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G415:G415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G415:H415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G415:I415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G415:J415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G415:K415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G415:L415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G415:M415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G415:N415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G415:O415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G415:P415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F423),('RFM input'!N$354*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F423),('RFM input'!O$354*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F423),('RFM input'!P$354*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F425),('RFM input'!$P$354*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$354*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(H415:H426))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(I415:I426))","v":0},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D427,'RFM input'!$E$402:$E$451,0),1),-SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G428:G428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G428:H428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G428:I428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G428:J428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G428:K428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G428:L428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G428:M428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G428:N428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G428:O428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G428:P428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F436),('RFM input'!N$355*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F436),('RFM input'!O$355*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F436),('RFM input'!P$355*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F438),('RFM input'!$P$355*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$355*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(H428:H439))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(I428:I439))","v":0},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D440,'RFM input'!$E$402:$E$451,0),1),-SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G441:G441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G441:H441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G441:I441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G441:J441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G441:K441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G441:L441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G441:M441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G441:N441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G441:O441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G441:P441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F449),('RFM input'!N$356*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F449),('RFM input'!O$356*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F449),('RFM input'!P$356*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F451),('RFM input'!$P$356*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$356*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(H441:H452))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D453,'RFM input'!$E$402:$E$451,0),1),-SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G454:G454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G454:H454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G454:I454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G454:J454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G454:K454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G454:L454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G454:M454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G454:N454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G454:O454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G454:P454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F462),('RFM input'!N$357*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F462),('RFM input'!O$357*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F462),('RFM input'!P$357*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F464),('RFM input'!$P$357*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$357*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(H454:H465))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D466,'RFM input'!$E$402:$E$451,0),1),-SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G467:G467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G467:H467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G467:I467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G467:J467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G467:K467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G467:L467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G467:M467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G467:N467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G467:O467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G467:P467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F475),('RFM input'!N$358*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F475),('RFM input'!O$358*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F475),('RFM input'!P$358*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F477),('RFM input'!$P$358*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$358*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(H467:H478))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D479,'RFM input'!$E$402:$E$451,0),1),-SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G480:G480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G480:H480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G480:I480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G480:J480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G480:K480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G480:L480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G480:M480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G480:N480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G480:O480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G480:P480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F488),('RFM input'!N$359*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F488),('RFM input'!O$359*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F488),('RFM input'!P$359*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F490),('RFM input'!$P$359*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$359*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(H480:H491))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D492,'RFM input'!$E$402:$E$451,0),1),-SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G493:G493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G493:H493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G493:I493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G493:J493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G493:K493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G493:L493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G493:M493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G493:N493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G493:O493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G493:P493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F501),('RFM input'!N$360*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F501),('RFM input'!O$360*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F501),('RFM input'!P$360*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F503),('RFM input'!$P$360*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$360*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(H493:H504))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D505,'RFM input'!$E$402:$E$451,0),1),-SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G506:G506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(I$3>A31remlife,A31value-SUM($G506:H506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(J$3>A31remlife,A31value-SUM($G506:I506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(K$3>A31remlife,A31value-SUM($G506:J506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(L$3>A31remlife,A31value-SUM($G506:K506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(M$3>A31remlife,A31value-SUM($G506:L506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(N$3>A31remlife,A31value-SUM($G506:M506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(O$3>A31remlife,A31value-SUM($G506:N506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(P$3>A31remlife,A31value-SUM($G506:O506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G506:P506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F514),('RFM input'!N$361*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F514),('RFM input'!O$361*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F514),('RFM input'!P$361*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F516),('RFM input'!$P$361*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$361*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(H506:H517))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D518,'RFM input'!$E$402:$E$451,0),1),-SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G519:G519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(I$3>A32remlife,A32value-SUM($G519:H519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(J$3>A32remlife,A32value-SUM($G519:I519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(K$3>A32remlife,A32value-SUM($G519:J519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(L$3>A32remlife,A32value-SUM($G519:K519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(M$3>A32remlife,A32value-SUM($G519:L519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(N$3>A32remlife,A32value-SUM($G519:M519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(O$3>A32remlife,A32value-SUM($G519:N519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(P$3>A32remlife,A32value-SUM($G519:O519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G519:P519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F527),('RFM input'!N$362*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F527),('RFM input'!O$362*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F527),('RFM input'!P$362*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F529),('RFM input'!$P$362*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$362*(1+vanilla9)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(H519:H530))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D531,'RFM input'!$E$402:$E$451,0),1),-SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G532:G532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(I$3>A33remlife,A33value-SUM($G532:H532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(J$3>A33remlife,A33value-SUM($G532:I532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(K$3>A33remlife,A33value-SUM($G532:J532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(L$3>A33remlife,A33value-SUM($G532:K532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(M$3>A33remlife,A33value-SUM($G532:L532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(N$3>A33remlife,A33value-SUM($G532:M532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(O$3>A33remlife,A33value-SUM($G532:N532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(P$3>A33remlife,A33value-SUM($G532:O532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G532:P532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F540),('RFM input'!N$363*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F540),('RFM input'!O$363*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F540),('RFM input'!P$363*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F542),('RFM input'!$P$363*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$363*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(H532:H543))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(I532:I543))","v":0},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D544,'RFM input'!$E$402:$E$451,0),1),-SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G545:G545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(I$3>A34remlife,A34value-SUM($G545:H545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(J$3>A34remlife,A34value-SUM($G545:I545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(K$3>A34remlife,A34value-SUM($G545:J545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(L$3>A34remlife,A34value-SUM($G545:K545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(M$3>A34remlife,A34value-SUM($G545:L545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(N$3>A34remlife,A34value-SUM($G545:M545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(O$3>A34remlife,A34value-SUM($G545:N545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(P$3>A34remlife,A34value-SUM($G545:O545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G545:P545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F553),('RFM input'!N$364*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F553),('RFM input'!O$364*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F553),('RFM input'!P$364*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F555),('RFM input'!$P$364*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$364*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(H545:H556))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(I545:I556))","v":0},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D557,'RFM input'!$E$402:$E$451,0),1),-SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G558:G558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(I$3>A35remlife,A35value-SUM($G558:H558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(J$3>A35remlife,A35value-SUM($G558:I558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(K$3>A35remlife,A35value-SUM($G558:J558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(L$3>A35remlife,A35value-SUM($G558:K558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(M$3>A35remlife,A35value-SUM($G558:L558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(N$3>A35remlife,A35value-SUM($G558:M558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(O$3>A35remlife,A35value-SUM($G558:N558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(P$3>A35remlife,A35value-SUM($G558:O558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G558:P558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F566),('RFM input'!N$365*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F566),('RFM input'!O$365*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F566),('RFM input'!P$365*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F568),('RFM input'!$P$365*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$365*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(H558:H569))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(I558:I569))","v":0},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D570,'RFM input'!$E$402:$E$451,0),1),-SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G571:G571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(I$3>A36remlife,A36value-SUM($G571:H571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(J$3>A36remlife,A36value-SUM($G571:I571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(K$3>A36remlife,A36value-SUM($G571:J571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(L$3>A36remlife,A36value-SUM($G571:K571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(M$3>A36remlife,A36value-SUM($G571:L571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(N$3>A36remlife,A36value-SUM($G571:M571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(O$3>A36remlife,A36value-SUM($G571:N571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(P$3>A36remlife,A36value-SUM($G571:O571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G571:P571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F579),('RFM input'!N$366*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F579),('RFM input'!O$366*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F579),('RFM input'!P$366*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F581),('RFM input'!$P$366*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$366*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(H571:H582))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D583,'RFM input'!$E$402:$E$451,0),1),-SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G584:G584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(I$3>A37remlife,A37value-SUM($G584:H584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(J$3>A37remlife,A37value-SUM($G584:I584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(K$3>A37remlife,A37value-SUM($G584:J584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(L$3>A37remlife,A37value-SUM($G584:K584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G584:L584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G584:M584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G584:N584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G584:O584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G584:P584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F592),('RFM input'!N$367*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F592),('RFM input'!O$367*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F592),('RFM input'!P$367*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F594),('RFM input'!$P$367*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$367*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(H584:H595))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(I584:I595))","v":0},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D596,'RFM input'!$E$402:$E$451,0),1),-SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G597:G597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(I$3>A38remlife,A38value-SUM($G597:H597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(J$3>A38remlife,A38value-SUM($G597:I597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(K$3>A38remlife,A38value-SUM($G597:J597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G597:K597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G597:L597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G597:M597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G597:N597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G597:O597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G597:P597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F605),('RFM input'!N$368*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F605),('RFM input'!O$368*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F605),('RFM input'!P$368*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F607),('RFM input'!$P$368*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$368*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(H597:H608))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(I597:I608))","v":0},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D609,'RFM input'!$E$402:$E$451,0),1),-SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G610:G610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(I$3>A39remlife,A39value-SUM($G610:H610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(J$3>A39remlife,A39value-SUM($G610:I610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(K$3>A39remlife,A39value-SUM($G610:J610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(L$3>A39remlife,A39value-SUM($G610:K610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(M$3>A39remlife,A39value-SUM($G610:L610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(N$3>A39remlife,A39value-SUM($G610:M610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(O$3>A39remlife,A39value-SUM($G610:N610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(P$3>A39remlife,A39value-SUM($G610:O610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G610:P610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F618),('RFM input'!N$369*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F618),('RFM input'!O$369*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F618),('RFM input'!P$369*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F620),('RFM input'!$P$369*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$369*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(H610:H621))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D622,'RFM input'!$E$402:$E$451,0),1),-SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G623:G623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(I$3>A40remlife,A40value-SUM($G623:H623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(J$3>A40remlife,A40value-SUM($G623:I623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(K$3>A40remlife,A40value-SUM($G623:J623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(L$3>A40remlife,A40value-SUM($G623:K623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(M$3>A40remlife,A40value-SUM($G623:L623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(N$3>A40remlife,A40value-SUM($G623:M623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(O$3>A40remlife,A40value-SUM($G623:N623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(P$3>A40remlife,A40value-SUM($G623:O623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G623:P623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F631),('RFM input'!N$370*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F631),('RFM input'!O$370*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F631),('RFM input'!P$370*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F633),('RFM input'!$P$370*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$370*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(H623:H634))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D635,'RFM input'!$E$402:$E$451,0),1),-SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G636:G636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(I$3>A41remlife,A41value-SUM($G636:H636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(J$3>A41remlife,A41value-SUM($G636:I636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G636:J636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G636:K636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G636:L636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G636:M636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G636:N636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G636:O636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G636:P636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F644),('RFM input'!N$371*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F644),('RFM input'!O$371*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F644),('RFM input'!P$371*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F646),('RFM input'!$P$371*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$371*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(H636:H647))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D648,'RFM input'!$E$402:$E$451,0),1),-SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G649:G649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G649:H649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G649:I649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G649:J649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G649:K649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G649:L649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G649:M649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G649:N649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G649:O649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G649:P649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F657),('RFM input'!N$372*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F657),('RFM input'!O$372*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F657),('RFM input'!P$372*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F659),('RFM input'!$P$372*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$372*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(H649:H660))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D661,'RFM input'!$E$402:$E$451,0),1),-SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G662:G662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(I$3>A43remlife,A43value-SUM($G662:H662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(J$3>A43remlife,A43value-SUM($G662:I662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(K$3>A43remlife,A43value-SUM($G662:J662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(L$3>A43remlife,A43value-SUM($G662:K662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(M$3>A43remlife,A43value-SUM($G662:L662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(N$3>A43remlife,A43value-SUM($G662:M662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(O$3>A43remlife,A43value-SUM($G662:N662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(P$3>A43remlife,A43value-SUM($G662:O662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G662:P662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F670),('RFM input'!N$373*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F670),('RFM input'!O$373*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F670),('RFM input'!P$373*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F672),('RFM input'!$P$373*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$373*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(H662:H673))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D674,'RFM input'!$E$402:$E$451,0),1),-SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G675:G675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(I$3>A44remlife,A44value-SUM($G675:H675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(J$3>A44remlife,A44value-SUM($G675:I675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(K$3>A44remlife,A44value-SUM($G675:J675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(L$3>A44remlife,A44value-SUM($G675:K675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(M$3>A44remlife,A44value-SUM($G675:L675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(N$3>A44remlife,A44value-SUM($G675:M675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(O$3>A44remlife,A44value-SUM($G675:N675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(P$3>A44remlife,A44value-SUM($G675:O675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G675:P675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F683),('RFM input'!N$374*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F683),('RFM input'!O$374*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F683),('RFM input'!P$374*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F685),('RFM input'!$P$374*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$374*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(H675:H686))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(I675:I686))","v":0},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(J675:J686)))","v":0},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(K675:K686)))","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(L675:L686)))","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D687,'RFM input'!$E$402:$E$451,0),1),-SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G688:G688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G688:H688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G688:I688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G688:J688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G688:K688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G688:L688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G688:M688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G688:N688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G688:O688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G688:P688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F696),('RFM input'!N$375*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F696),('RFM input'!O$375*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F696),('RFM input'!P$375*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F698),('RFM input'!$P$375*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$375*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(H688:H699))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(I688:I699))","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(J688:J699)))","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(K688:K699)))","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(L688:L699)))","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D700,'RFM input'!$E$402:$E$451,0),1),-SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G701:G701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G701:H701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G701:I701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G701:J701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G701:K701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G701:L701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G701:M701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G701:N701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G701:O701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G701:P701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F709),('RFM input'!N$376*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F709),('RFM input'!O$376*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F709),('RFM input'!P$376*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F711),('RFM input'!$P$376*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$376*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(H701:H712))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(I701:I712))","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(J701:J712)))","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(K701:K712)))","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(L701:L712)))","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D713,'RFM input'!$E$402:$E$451,0),1),-SUM(Q701:Q712)))","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G714:G714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G714:H714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G714:I714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G714:J714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G714:K714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G714:L714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G714:M714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G714:N714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G714:O714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G714:P714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:H716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:I716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:J716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:K716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:L716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:M716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:N716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:O716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:P716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:I717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:J717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:K717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:L717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:M717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:N717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:O717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:P717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:J718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:K718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:L718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:M718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:N718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:O718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:P718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:K719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:L719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:M719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:N719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:O719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:P719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:L720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:M720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:N720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:O720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:P720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:M721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:N721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:O721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:P721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F722),('RFM input'!N$377*(1+vanilla7)^0.5)-SUM($N722:N722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F722),('RFM input'!O$377*(1+vanilla7)^0.5)-SUM($N722:O722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F722),('RFM input'!P$377*(1+vanilla7)^0.5)-SUM($N722:P722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:O723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:P723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F724),('RFM input'!$P$377*(1+vanilla9)^0.5)-SUM($P724:P724),('RFM input'!$P$377*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(H714:H725))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(I714:I725))","v":0},{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(J714:J725)))","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(K714:K725)))","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(L714:L725)))","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(M714:M725)))","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(N714:N725)))","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(O714:O725)))","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(P714:P725)))","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D726,'RFM input'!$E$402:$E$451,0),1),-SUM(Q714:Q725)))","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G727:G727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(I$3>A48remlife,A48value-SUM($G727:H727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(J$3>A48remlife,A48value-SUM($G727:I727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(K$3>A48remlife,A48value-SUM($G727:J727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(L$3>A48remlife,A48value-SUM($G727:K727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(M$3>A48remlife,A48value-SUM($G727:L727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(N$3>A48remlife,A48value-SUM($G727:M727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(O$3>A48remlife,A48value-SUM($G727:N727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(P$3>A48remlife,A48value-SUM($G727:O727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G727:P727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0.45137417798569734}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:H729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:I729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:J729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:K729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:L729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:M729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:N729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:O729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:P729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":1.4089214248161565E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:I730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:J730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:K730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:L730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:M730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:N730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:O730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:P730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":3.5961269128256861E-4}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:J731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:K731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:L731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:M731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:N731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:O731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:P731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":2.7138828390445433E-5}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:K732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:L732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:M732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:N732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:O732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:P732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:L733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:M733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:N733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:O733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:P733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:M734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:N734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:O734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:P734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F735),('RFM input'!N$378*(1+vanilla7)^0.5)-SUM($N735:N735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F735),('RFM input'!O$378*(1+vanilla7)^0.5)-SUM($N735:O735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F735),('RFM input'!P$378*(1+vanilla7)^0.5)-SUM($N735:P735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:O736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:P736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F737),('RFM input'!$P$378*(1+vanilla9)^0.5)-SUM($P737:P737),('RFM input'!$P$378*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(H727:H738))","v":-0.45137417798569734},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(I727:I738))","v":-0.45278309941051348},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(J727:J738)))","v":-0.45314271210179607},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(K727:K738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(L727:L738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(M727:M738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(N727:N738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(O727:O738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(P727:P738)))","v":-0.45316985093018652},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D739,'RFM input'!$E$402:$E$451,0),1),-SUM(Q727:Q738)))","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G740:G740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(I$3>A49remlife,A49value-SUM($G740:H740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(J$3>A49remlife,A49value-SUM($G740:I740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(K$3>A49remlife,A49value-SUM($G740:J740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(L$3>A49remlife,A49value-SUM($G740:K740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(M$3>A49remlife,A49value-SUM($G740:L740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(N$3>A49remlife,A49value-SUM($G740:M740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(O$3>A49remlife,A49value-SUM($G740:N740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(P$3>A49remlife,A49value-SUM($G740:O740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G740:P740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:H742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:I742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:J742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:K742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:L742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:M742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:N742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:O742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:P742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:I743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:J743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:K743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:L743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:M743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:N743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:O743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:P743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:J744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:K744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:L744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:M744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:N744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:O744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:P744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:K745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:L745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:M745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:N745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:O745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:P745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:L746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:M746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:N746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:O746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:P746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:M747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:N747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:O747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:P747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F748),('RFM input'!N$379*(1+vanilla7)^0.5)-SUM($N748:N748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F748),('RFM input'!O$379*(1+vanilla7)^0.5)-SUM($N748:O748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F748),('RFM input'!P$379*(1+vanilla7)^0.5)-SUM($N748:P748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:O749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:P749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F750),('RFM input'!$P$379*(1+vanilla9)^0.5)-SUM($P750:P750),('RFM input'!$P$379*(1+vanilla9)^0.5)/A49stdlife))","v":0},null,null,"`"]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(H740:H751))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(I740:I751))","v":0},{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(J740:J751)))","v":0},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(K740:K751)))","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(L740:L751)))","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(M740:M751)))","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(N740:N751)))","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(O740:O751)))","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(P740:P751)))","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D752,'RFM input'!$E$402:$E$451,0),1),-SUM(Q740:Q751)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G753:G753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(I$3>A50remlife,A50value-SUM($G753:H753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(J$3>A50remlife,A50value-SUM($G753:I753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(K$3>A50remlife,A50value-SUM($G753:J753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(L$3>A50remlife,A50value-SUM($G753:K753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(M$3>A50remlife,A50value-SUM($G753:L753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(N$3>A50remlife,A50value-SUM($G753:M753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(O$3>A50remlife,A50value-SUM($G753:N753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(P$3>A50remlife,A50value-SUM($G753:O753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G753:P753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:H755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:I755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:J755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:K755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:L755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:M755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:N755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:O755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:P755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:I756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:J756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:K756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:L756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:M756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:N756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:O756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:P756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:J757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:K757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:L757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:M757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:N757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:O757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:P757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:K758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:L758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:M758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:N758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:O758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:P758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:L759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:M759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:N759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:O759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:P759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:M760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:N760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:O760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:P760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F761),('RFM input'!N$380*(1+vanilla7)^0.5)-SUM($N761:N761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F761),('RFM input'!O$380*(1+vanilla7)^0.5)-SUM($N761:O761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F761),('RFM input'!P$380*(1+vanilla7)^0.5)-SUM($N761:P761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:O762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:P762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F763),('RFM input'!$P$380*(1+vanilla9)^0.5)-SUM($P763:P763),('RFM input'!$P$380*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!H$402:H$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(H753:H764))","v":0},{"$f":"IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!I$402:I$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(I753:I764))","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!J$402:J$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(J753:J764)))","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!K$402:K$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(K753:K764)))","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!L$402:L$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(L753:L764)))","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!M$402:M$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(M753:M764)))","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!N$402:N$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(N753:N764)))","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!O$402:O$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(O753:O764)))","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!P$402:P$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(P753:P764)))","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AA$7,0,IF(OR('RFM input'!$E$396='RFM input'!$G$395,'RFM input'!$E$396='RFM input'!$G$396),-INDEX('RFM input'!Q$402:Q$451,MATCH($D765,'RFM input'!$E$402:$E$451,0),1),-SUM(Q753:Q764)))","v":0}]
[]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G770:G819)","v":976.45686647008074},{"$f":"SUM(H770:H819)","v":976.45686647008074},968.8649959068041,977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,913.78448527485148,886.63896313812177,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!I7","v":12.311727194881946},{"$f":"G770+G822+G874+G926+G978+G1030","v":12.311727194881946},{"$f":"H770+H822+H874","v":11.350535961120839},10.536834795239203,{"$f":"IF(COUNT($H770:J770)>'RFM input'!$AA$7,0, J770+J822+J874)","v":9.4394061321503528},{"$f":"IF(COUNT($H770:K770)>'RFM input'!$AA$7,0, K770+K822+K874)","v":8.327803482276158},{"$f":"IF(COUNT($H770:L770)>'RFM input'!$AA$7,0, L770+L822+L874)","v":7.1713614588987191},{"$f":"IF(COUNT($H770:M770)>'RFM input'!$AA$7,0, M770+M822+M874)","v":5.8139794460227838},{"$f":"IF(COUNT($H770:N770)>'RFM input'!$AA$7,0, N770+N822+N874)","v":4.4613726649514325},{"$f":"IF(COUNT($H770:O770)>'RFM input'!$AA$7,0, O770+O822+O874)","v":3.0564851459527129},{"$f":"IF(COUNT($H770:P770)>'RFM input'!$AA$7,0, P770+P822+P874)","v":1.5165037831779149},{"$f":"IF(COUNT($H770:Q770)>'RFM input'!$AA$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!I8","v":7.2059812385536501},7.2059812385536501,7.1996490180510824,7.3172315254110289,{"$f":"IF(COUNT($H771:J771)>'RFM input'!$AA$7,0, J771+J823+J875)","v":7.2973604054849996},{"$f":"IF(COUNT($H771:K771)>'RFM input'!$AA$7,0, K771+K823+K875)","v":7.7507669999508462},{"$f":"IF(COUNT($H771:L771)>'RFM input'!$AA$7,0, L771+L823+L875)","v":7.7828531044774465},{"$f":"IF(COUNT($H771:M771)>'RFM input'!$AA$7,0, M771+M823+M875)","v":7.6820562738986382},{"$f":"IF(COUNT($H771:N771)>'RFM input'!$AA$7,0, N771+N823+N875)","v":7.643121337869716},{"$f":"IF(COUNT($H771:O771)>'RFM input'!$AA$7,0, O771+O823+O875)","v":7.6300770718751467},{"$f":"IF(COUNT($H771:P771)>'RFM input'!$AA$7,0, P771+P823+P875)","v":7.4875192078414194},{"$f":"IF(COUNT($H771:Q771)>'RFM input'!$AA$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!I9","v":13.550074580567616},13.550074580567616,13.421949360345831,13.518978787996661,{"$f":"IF(COUNT($H772:J772)>'RFM input'!$AA$7,0, J772+J824+J876)","v":13.358584927922649},{"$f":"IF(COUNT($H772:K772)>'RFM input'!$AA$7,0, K772+K824+K876)","v":13.239387203948446},{"$f":"IF(COUNT($H772:L772)>'RFM input'!$AA$7,0, L772+L824+L876)","v":13.146516800131927},{"$f":"IF(COUNT($H772:M772)>'RFM input'!$AA$7,0, M772+M824+M876)","v":12.81945132557648},{"$f":"IF(COUNT($H772:N772)>'RFM input'!$AA$7,0, N772+N824+N876)","v":12.590404510132119},{"$f":"IF(COUNT($H772:O772)>'RFM input'!$AA$7,0, O772+O824+O876)","v":12.395650003841293},{"$f":"IF(COUNT($H772:P772)>'RFM input'!$AA$7,0, P772+P824+P876)","v":11.980171963635986},{"$f":"IF(COUNT($H772:Q772)>'RFM input'!$AA$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!I10","v":583.33480025316885},583.33480025316885,582.94936494882927,592.47001724616655,{"$f":"IF(COUNT($H773:J773)>'RFM input'!$AA$7,0, J773+J825+J877)","v":591.00432337859058},{"$f":"IF(COUNT($H773:K773)>'RFM input'!$AA$7,0, K773+K825+K877)","v":591.8173990138738},{"$f":"IF(COUNT($H773:L773)>'RFM input'!$AA$7,0, L773+L825+L877)","v":594.17109468084902},{"$f":"IF(COUNT($H773:M773)>'RFM input'!$AA$7,0, M773+M825+M877)","v":586.37368198889806},{"$f":"IF(COUNT($H773:N773)>'RFM input'!$AA$7,0, N773+N825+N877)","v":583.29480777352774},{"$f":"IF(COUNT($H773:O773)>'RFM input'!$AA$7,0, O773+O825+O877)","v":582.18636604030667},{"$f":"IF(COUNT($H773:P773)>'RFM input'!$AA$7,0, P773+P825+P877)","v":571.18911514221327},{"$f":"IF(COUNT($H773:Q773)>'RFM input'!$AA$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!I11","v":4.5200397044146987},4.5200397044146987,4.3997634314996912,4.3493546596398582,{"$f":"IF(COUNT($H774:J774)>'RFM input'!$AA$7,0, J774+J826+J878)","v":4.2067443474116528},{"$f":"IF(COUNT($H774:K774)>'RFM input'!$AA$7,0, K774+K826+K878)","v":4.0749050655136152},{"$f":"IF(COUNT($H774:L774)>'RFM input'!$AA$7,0, L774+L826+L878)","v":3.9455330985652504},{"$f":"IF(COUNT($H774:M774)>'RFM input'!$AA$7,0, M774+M826+M878)","v":3.7391565987824569},{"$f":"IF(COUNT($H774:N774)>'RFM input'!$AA$7,0, N774+N826+N878)","v":3.5577278886322716},{"$f":"IF(COUNT($H774:O774)>'RFM input'!$AA$7,0, O774+O826+O878)","v":3.3800750884103095},{"$f":"IF(COUNT($H774:P774)>'RFM input'!$AA$7,0, P774+P826+P878)","v":3.1348303177815233},{"$f":"IF(COUNT($H774:Q774)>'RFM input'!$AA$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!I12","v":182.0674477644715},182.0674477644715,177.7087264092788,176.61021143297566,{"$f":"IF(COUNT($H775:J775)>'RFM input'!$AA$7,0, J775+J827+J879)","v":171.35253324525053},{"$f":"IF(COUNT($H775:K775)>'RFM input'!$AA$7,0, K775+K827+K879)","v":166.7040533775982},{"$f":"IF(COUNT($H775:L775)>'RFM input'!$AA$7,0, L775+L827+L879)","v":162.5778982479558},{"$f":"IF(COUNT($H775:M775)>'RFM input'!$AA$7,0, M775+M827+M879)","v":156.37690797440186},{"$f":"IF(COUNT($H775:N775)>'RFM input'!$AA$7,0, N775+N827+N879)","v":149.60737587801739},{"$f":"IF(COUNT($H775:O775)>'RFM input'!$AA$7,0, O775+O827+O879)","v":143.04795265593376},{"$f":"IF(COUNT($H775:P775)>'RFM input'!$AA$7,0, P775+P827+P879)","v":133.69916502172444},{"$f":"IF(COUNT($H775:Q775)>'RFM input'!$AA$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!I13","v":0.26861950243378785},0.26861950243378785,0.26712388044829627,0.2482065246160427,{"$f":"IF(COUNT($H776:J776)>'RFM input'!$AA$7,0, J776+J828+J880)","v":0.22262750224491376},{"$f":"IF(COUNT($H776:K776)>'RFM input'!$AA$7,0, K776+K828+K880)","v":0.19672916765944676},{"$f":"IF(COUNT($H776:L776)>'RFM input'!$AA$7,0, L776+L828+L880)","v":0.16979298166703061},{"$f":"IF(COUNT($H776:M776)>'RFM input'!$AA$7,0, M776+M828+M880)","v":0.13812864333027461},{"$f":"IF(COUNT($H776:N776)>'RFM input'!$AA$7,0, N776+N828+N880)","v":0.10659693314970023},{"$f":"IF(COUNT($H776:O776)>'RFM input'!$AA$7,0, O776+O828+O880)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H776:P776)>'RFM input'!$AA$7,0, P776+P828+P880)","v":3.7922260247642371E-2},{"$f":"IF(COUNT($H776:Q776)>'RFM input'!$AA$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!I14","v":1.482286036400122},1.482286036400122,1.4809834848502865,1.5051704627252867,{"$f":"IF(COUNT($H777:J777)>'RFM input'!$AA$7,0, J777+J829+J881)","v":1.5010829300744388},{"$f":"IF(COUNT($H777:K777)>'RFM input'!$AA$7,0, K777+K829+K881)","v":1.6920549885361449},{"$f":"IF(COUNT($H777:L777)>'RFM input'!$AA$7,0, L777+L829+L881)","v":1.7203663689965631},{"$f":"IF(COUNT($H777:M777)>'RFM input'!$AA$7,0, M777+M829+M881)","v":1.6984369361074345},{"$f":"IF(COUNT($H777:N777)>'RFM input'!$AA$7,0, N777+N829+N881)","v":1.6901963185159488},{"$f":"IF(COUNT($H777:O777)>'RFM input'!$AA$7,0, O777+O829+O881)","v":2.701908483194801},{"$f":"IF(COUNT($H777:P777)>'RFM input'!$AA$7,0, P777+P829+P881)","v":2.6581614062783028},{"$f":"IF(COUNT($H777:Q777)>'RFM input'!$AA$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!I15","v":7.7518266057265448},7.7518266057265448,7.9444755509576179,8.2839046449361771,{"$f":"IF(COUNT($H778:J778)>'RFM input'!$AA$7,0, J778+J830+J882)","v":8.4857273494639696},{"$f":"IF(COUNT($H778:K778)>'RFM input'!$AA$7,0, K778+K830+K882)","v":8.7334188504753492},{"$f":"IF(COUNT($H778:L778)>'RFM input'!$AA$7,0, L778+L830+L882)","v":9.0178053886736009},{"$f":"IF(COUNT($H778:M778)>'RFM input'!$AA$7,0, M778+M830+M882)","v":9.1645855374210878},{"$f":"IF(COUNT($H778:N778)>'RFM input'!$AA$7,0, N778+N830+N882)","v":9.3939295198390322},{"$f":"IF(COUNT($H778:O778)>'RFM input'!$AA$7,0, O778+O830+O882)","v":9.6691422987405673},{"$f":"IF(COUNT($H778:P778)>'RFM input'!$AA$7,0, P778+P830+P882)","v":9.7975749288946155},{"$f":"IF(COUNT($H778:Q778)>'RFM input'!$AA$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!I16","v":2.444517267036376},2.444517267036376,2.5052685837319544,2.6123066179098786,{"$f":"IF(COUNT($H779:J779)>'RFM input'!$AA$7,0, J779+J831+J883)","v":2.6759508544481037},{"$f":"IF(COUNT($H779:K779)>'RFM input'!$AA$7,0, K779+K831+K883)","v":2.7540596901995618},{"$f":"IF(COUNT($H779:L779)>'RFM input'!$AA$7,0, L779+L831+L883)","v":2.8437402053216059},{"$f":"IF(COUNT($H779:M779)>'RFM input'!$AA$7,0, M779+M831+M883)","v":2.8900269228039517},{"$f":"IF(COUNT($H779:N779)>'RFM input'!$AA$7,0, N779+N831+N883)","v":2.9623499188701166},{"$f":"IF(COUNT($H779:O779)>'RFM input'!$AA$7,0, O779+O831+O883)","v":3.0491375141495145},{"$f":"IF(COUNT($H779:P779)>'RFM input'!$AA$7,0, P779+P831+P883)","v":3.0896383919465666},{"$f":"IF(COUNT($H779:Q779)>'RFM input'!$AA$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!I17","v":7.8950026837110086},7.8950026837110086,{"$f":"H780+H832+H884","v":7.2786304030404239},6.7568374176463966,{"$f":"IF(COUNT($H780:J780)>'RFM input'!$AA$7,0, J780+J832+J884)","v":6.0531016945327778},{"$f":"IF(COUNT($H780:K780)>'RFM input'!$AA$7,0, K780+K832+K884)","v":5.3402767784945713},{"$f":"IF(COUNT($H780:L780)>'RFM input'!$AA$7,0, L780+L832+L884)","v":4.5986982222448436},{"$f":"IF(COUNT($H780:M780)>'RFM input'!$AA$7,0, M780+M832+M884)","v":3.7282651412607652},{"$f":"IF(COUNT($H780:N780)>'RFM input'!$AA$7,0, N780+N832+N884)","v":2.8608942194129128},{"$f":"IF(COUNT($H780:O780)>'RFM input'!$AA$7,0, O780+O832+O884)","v":1.9599978173696784},{"$f":"IF(COUNT($H780:P780)>'RFM input'!$AA$7,0, P780+P832+P884)","v":0.97247130711479068},{"$f":"IF(COUNT($H780:Q780)>'RFM input'!$AA$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!I18","v":3.72621823414774E-2},3.72621823414774E-2,3.0517933858929383E-2,2.3960904371451E-2,{"$f":"IF(COUNT($H781:J781)>'RFM input'!$AA$7,0, J781+J833+J885)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H781:K781)>'RFM input'!$AA$7,0, K781+K833+K885)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H781:L781)>'RFM input'!$AA$7,0, L781+L833+L885)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H781:M781)>'RFM input'!$AA$7,0, M781+M833+M885)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H781:N781)>'RFM input'!$AA$7,0, N781+N833+N885)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H781:O781)>'RFM input'!$AA$7,0, O781+O833+O885)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H781:P781)>'RFM input'!$AA$7,0, P781+P833+P885)","v":6.6827825908110324E-5},{"$f":"IF(COUNT($H781:Q781)>'RFM input'!$AA$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!I19","v":3.623206429729243},3.623206429729243,2.9674261471433896,2.329850194633734,{"$f":"IF(COUNT($H782:J782)>'RFM input'!$AA$7,0, J782+J834+J886)","v":1.5895957280413306},{"$f":"IF(COUNT($H782:K782)>'RFM input'!$AA$7,0, K782+K834+K886)","v":0.81955967209910519},{"$f":"IF(COUNT($H782:L782)>'RFM input'!$AA$7,0, L782+L834+L886)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H782:M782)>'RFM input'!$AA$7,0, M782+M834+M886)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H782:N782)>'RFM input'!$AA$7,0, N782+N834+N886)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H782:O782)>'RFM input'!$AA$7,0, O782+O834+O886)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H782:P782)>'RFM input'!$AA$7,0, P782+P834+P886)","v":6.4980361669687839E-3},{"$f":"IF(COUNT($H782:Q782)>'RFM input'!$AA$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!I20","v":84.087087834508338},84.087087834508338,84.013196720451845,85.38527503940152,{"$f":"IF(COUNT($H783:J783)>'RFM input'!$AA$7,0, J783+J835+J887)","v":85.153397582151101},{"$f":"IF(COUNT($H783:K783)>'RFM input'!$AA$7,0, K783+K835+K887)","v":85.270486170219058},{"$f":"IF(COUNT($H783:L783)>'RFM input'!$AA$7,0, L783+L835+L887)","v":85.609547396791342},{"$f":"IF(COUNT($H783:M783)>'RFM input'!$AA$7,0, M783+M835+M887)","v":84.486009139463391},{"$f":"IF(COUNT($H783:N783)>'RFM input'!$AA$7,0, N783+N835+N887)","v":84.042325984858493},{"$f":"IF(COUNT($H783:O783)>'RFM input'!$AA$7,0, O783+O835+O887)","v":83.882543152468173},{"$f":"IF(COUNT($H783:P783)>'RFM input'!$AA$7,0, P783+P835+P887)","v":82.297956934054753},{"$f":"IF(COUNT($H783:Q783)>'RFM input'!$AA$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!I21","v":1.8941118761356832},1.8941118761356832,1.8854849997563692,1.90895894632541,{"$f":"IF(COUNT($H784:J784)>'RFM input'!$AA$7,0, J784+J836+J888)","v":1.8959447204542053},{"$f":"IF(COUNT($H784:K784)>'RFM input'!$AA$7,0, K784+K836+K888)","v":1.8903130068973204},{"$f":"IF(COUNT($H784:L784)>'RFM input'!$AA$7,0, L784+L836+L888)","v":1.8891147676281566},{"$f":"IF(COUNT($H784:M784)>'RFM input'!$AA$7,0, M784+M836+M888)","v":1.8550673672466034},{"$f":"IF(COUNT($H784:N784)>'RFM input'!$AA$7,0, N784+N836+N888)","v":1.8356398476250326},{"$f":"IF(COUNT($H784:O784)>'RFM input'!$AA$7,0, O784+O836+O888)","v":1.8219198182895611},{"$f":"IF(COUNT($H784:P784)>'RFM input'!$AA$7,0, P784+P836+P888)","v":1.7766438549773125},{"$f":"IF(COUNT($H784:Q784)>'RFM input'!$AA$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!I22","v":9.1362199358756797},9.1362199358756797,8.6399434768546559,8.267779853241576,{"$f":"IF(COUNT($H785:J785)>'RFM input'!$AA$7,0, J785+J837+J889)","v":7.6962305431328035},{"$f":"IF(COUNT($H785:K785)>'RFM input'!$AA$7,0, K785+K837+K889)","v":7.1290658379749523},{"$f":"IF(COUNT($H785:L785)>'RFM input'!$AA$7,0, L785+L837+L889)","v":6.5462860202917961},{"$f":"IF(COUNT($H785:M785)>'RFM input'!$AA$7,0, M785+M837+M889)","v":5.8113778284297313},{"$f":"IF(COUNT($H785:N785)>'RFM input'!$AA$7,0, N785+N837+N889)","v":5.1016513547290936},{"$f":"IF(COUNT($H785:O785)>'RFM input'!$AA$7,0, O785+O837+O889)","v":4.3745571384339899},{"$f":"IF(COUNT($H785:P785)>'RFM input'!$AA$7,0, P785+P837+P889)","v":3.5304261813038584},{"$f":"IF(COUNT($H785:Q785)>'RFM input'!$AA$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!I23","v":3.8140525505823093},3.8140525505823093,3.810700970698996,3.8729361954731982,{"$f":"IF(COUNT($H786:J786)>'RFM input'!$AA$7,0, J786+J838+J890)","v":3.862418613879826},{"$f":"IF(COUNT($H786:K786)>'RFM input'!$AA$7,0, K786+K838+K890)","v":3.8677295604171062},{"$f":"IF(COUNT($H786:L786)>'RFM input'!$AA$7,0, L786+L838+L890)","v":3.8831088221957604},{"$f":"IF(COUNT($H786:M786)>'RFM input'!$AA$7,0, M786+M838+M890)","v":3.8321469674521138},{"$f":"IF(COUNT($H786:N786)>'RFM input'!$AA$7,0, N786+N838+N890)","v":3.8120222264121848},{"$f":"IF(COUNT($H786:O786)>'RFM input'!$AA$7,0, O786+O838+O890)","v":3.8047747388952313},{"$f":"IF(COUNT($H786:P786)>'RFM input'!$AA$7,0, P786+P838+P890)","v":3.7329005039371621},{"$f":"IF(COUNT($H786:Q786)>'RFM input'!$AA$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!I24","v":0.64571995777352853},0.64571995777352853,0.61064466225610103,0.58434128065944857,{"$f":"IF(COUNT($H787:J787)>'RFM input'!$AA$7,0, J787+J839+J891)","v":0.54394593127214719},{"$f":"IF(COUNT($H787:K787)>'RFM input'!$AA$7,0, K787+K839+K891)","v":0.5038604722928739},{"$f":"IF(COUNT($H787:L787)>'RFM input'!$AA$7,0, L787+L839+L891)","v":0.46267138513135037},{"$f":"IF(COUNT($H787:M787)>'RFM input'!$AA$7,0, M787+M839+M891)","v":0.41073033183498958},{"$f":"IF(COUNT($H787:N787)>'RFM input'!$AA$7,0, N787+N839+N891)","v":0.36056904501776216},{"$f":"IF(COUNT($H787:O787)>'RFM input'!$AA$7,0, O787+O839+O891)","v":0.30918025950923433},{"$f":"IF(COUNT($H787:P787)>'RFM input'!$AA$7,0, P787+P839+P891)","v":0.24951967670594249},{"$f":"IF(COUNT($H787:Q787)>'RFM input'!$AA$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!I25","v":32.331915752340329},32.331915752340329,32.303504240703454,32.927690978137434,{"$f":"IF(COUNT($H788:J788)>'RFM input'!$AA$7,0, J788+J840+J892)","v":32.838368189221946},{"$f":"IF(COUNT($H788:K788)>'RFM input'!$AA$7,0, K788+K840+K892)","v":32.88362472485737},{"$f":"IF(COUNT($H788:L788)>'RFM input'!$AA$7,0, L788+L840+L892)","v":33.014488643705853},{"$f":"IF(COUNT($H788:M788)>'RFM input'!$AA$7,0, M788+M840+M892)","v":32.581322473455266},{"$f":"IF(COUNT($H788:N788)>'RFM input'!$AA$7,0, N788+N840+N892)","v":32.410340573109544},{"$f":"IF(COUNT($H788:O788)>'RFM input'!$AA$7,0, O788+O840+O892)","v":32.348849018289499},{"$f":"IF(COUNT($H788:P788)>'RFM input'!$AA$7,0, P788+P840+P892)","v":31.737897344649809},{"$f":"IF(COUNT($H788:Q788)>'RFM input'!$AA$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!I26","v":0},0,0,0,{"$f":"IF(COUNT($H789:J789)>'RFM input'!$AA$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>'RFM input'!$AA$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>'RFM input'!$AA$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>'RFM input'!$AA$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>'RFM input'!$AA$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>'RFM input'!$AA$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>'RFM input'!$AA$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H789:Q789)>'RFM input'!$AA$7,0, Q789+Q841+Q893)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!I27","v":0},0,{"$f":"H790+H842+H894","v":0},0,{"$f":"IF(COUNT($H790:J790)>'RFM input'!$AA$7,0, J790+J842+J894)","v":0},{"$f":"IF(COUNT($H790:K790)>'RFM input'!$AA$7,0, K790+K842+K894)","v":0},{"$f":"IF(COUNT($H790:L790)>'RFM input'!$AA$7,0, L790+L842+L894)","v":0},{"$f":"IF(COUNT($H790:M790)>'RFM input'!$AA$7,0, M790+M842+M894)","v":0},{"$f":"IF(COUNT($H790:N790)>'RFM input'!$AA$7,0, N790+N842+N894)","v":0},{"$f":"IF(COUNT($H790:O790)>'RFM input'!$AA$7,0, O790+O842+O894)","v":0},{"$f":"IF(COUNT($H790:P790)>'RFM input'!$AA$7,0, P790+P842+P894)","v":0},{"$f":"IF(COUNT($H790:Q790)>'RFM input'!$AA$7,0, Q790+Q842+Q894)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!I28","v":0},0,0,0,{"$f":"IF(COUNT($H791:J791)>'RFM input'!$AA$7,0, J791+J843+J895)","v":0},{"$f":"IF(COUNT($H791:K791)>'RFM input'!$AA$7,0, K791+K843+K895)","v":0},{"$f":"IF(COUNT($H791:L791)>'RFM input'!$AA$7,0, L791+L843+L895)","v":0},{"$f":"IF(COUNT($H791:M791)>'RFM input'!$AA$7,0, M791+M843+M895)","v":0},{"$f":"IF(COUNT($H791:N791)>'RFM input'!$AA$7,0, N791+N843+N895)","v":0},{"$f":"IF(COUNT($H791:O791)>'RFM input'!$AA$7,0, O791+O843+O895)","v":0},{"$f":"IF(COUNT($H791:P791)>'RFM input'!$AA$7,0, P791+P843+P895)","v":0},{"$f":"IF(COUNT($H791:Q791)>'RFM input'!$AA$7,0, Q791+Q843+Q895)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!I29","v":0},0,0,0,{"$f":"IF(COUNT($H792:J792)>'RFM input'!$AA$7,0, J792+J844+J896)","v":0},{"$f":"IF(COUNT($H792:K792)>'RFM input'!$AA$7,0, K792+K844+K896)","v":0},{"$f":"IF(COUNT($H792:L792)>'RFM input'!$AA$7,0, L792+L844+L896)","v":0},{"$f":"IF(COUNT($H792:M792)>'RFM input'!$AA$7,0, M792+M844+M896)","v":0},{"$f":"IF(COUNT($H792:N792)>'RFM input'!$AA$7,0, N792+N844+N896)","v":0},{"$f":"IF(COUNT($H792:O792)>'RFM input'!$AA$7,0, O792+O844+O896)","v":0},{"$f":"IF(COUNT($H792:P792)>'RFM input'!$AA$7,0, P792+P844+P896)","v":0},{"$f":"IF(COUNT($H792:Q792)>'RFM input'!$AA$7,0, Q792+Q844+Q896)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!I30","v":0},0,0,0,{"$f":"IF(COUNT($H793:J793)>'RFM input'!$AA$7,0, J793+J845+J897)","v":0},{"$f":"IF(COUNT($H793:K793)>'RFM input'!$AA$7,0, K793+K845+K897)","v":0},{"$f":"IF(COUNT($H793:L793)>'RFM input'!$AA$7,0, L793+L845+L897)","v":0},{"$f":"IF(COUNT($H793:M793)>'RFM input'!$AA$7,0, M793+M845+M897)","v":0},{"$f":"IF(COUNT($H793:N793)>'RFM input'!$AA$7,0, N793+N845+N897)","v":0},{"$f":"IF(COUNT($H793:O793)>'RFM input'!$AA$7,0, O793+O845+O897)","v":0},{"$f":"IF(COUNT($H793:P793)>'RFM input'!$AA$7,0, P793+P845+P897)","v":0},{"$f":"IF(COUNT($H793:Q793)>'RFM input'!$AA$7,0, Q793+Q845+Q897)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!I31","v":0},0,0,0,{"$f":"IF(COUNT($H794:J794)>'RFM input'!$AA$7,0, J794+J846+J898)","v":0},{"$f":"IF(COUNT($H794:K794)>'RFM input'!$AA$7,0, K794+K846+K898)","v":0},{"$f":"IF(COUNT($H794:L794)>'RFM input'!$AA$7,0, L794+L846+L898)","v":0},{"$f":"IF(COUNT($H794:M794)>'RFM input'!$AA$7,0, M794+M846+M898)","v":0},{"$f":"IF(COUNT($H794:N794)>'RFM input'!$AA$7,0, N794+N846+N898)","v":0},{"$f":"IF(COUNT($H794:O794)>'RFM input'!$AA$7,0, O794+O846+O898)","v":0},{"$f":"IF(COUNT($H794:P794)>'RFM input'!$AA$7,0, P794+P846+P898)","v":0},{"$f":"IF(COUNT($H794:Q794)>'RFM input'!$AA$7,0, Q794+Q846+Q898)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!I32","v":0},0,0,0,{"$f":"IF(COUNT($H795:J795)>'RFM input'!$AA$7,0, J795+J847+J899)","v":0},{"$f":"IF(COUNT($H795:K795)>'RFM input'!$AA$7,0, K795+K847+K899)","v":0},{"$f":"IF(COUNT($H795:L795)>'RFM input'!$AA$7,0, L795+L847+L899)","v":0},{"$f":"IF(COUNT($H795:M795)>'RFM input'!$AA$7,0, M795+M847+M899)","v":0},{"$f":"IF(COUNT($H795:N795)>'RFM input'!$AA$7,0, N795+N847+N899)","v":0},{"$f":"IF(COUNT($H795:O795)>'RFM input'!$AA$7,0, O795+O847+O899)","v":0},{"$f":"IF(COUNT($H795:P795)>'RFM input'!$AA$7,0, P795+P847+P899)","v":0},{"$f":"IF(COUNT($H795:Q795)>'RFM input'!$AA$7,0, Q795+Q847+Q899)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!I33","v":0},0,0,0,{"$f":"IF(COUNT($H796:J796)>'RFM input'!$AA$7,0, J796+J848+J900)","v":0},{"$f":"IF(COUNT($H796:K796)>'RFM input'!$AA$7,0, K796+K848+K900)","v":0},{"$f":"IF(COUNT($H796:L796)>'RFM input'!$AA$7,0, L796+L848+L900)","v":0},{"$f":"IF(COUNT($H796:M796)>'RFM input'!$AA$7,0, M796+M848+M900)","v":0},{"$f":"IF(COUNT($H796:N796)>'RFM input'!$AA$7,0, N796+N848+N900)","v":0},{"$f":"IF(COUNT($H796:O796)>'RFM input'!$AA$7,0, O796+O848+O900)","v":0},{"$f":"IF(COUNT($H796:P796)>'RFM input'!$AA$7,0, P796+P848+P900)","v":0},{"$f":"IF(COUNT($H796:Q796)>'RFM input'!$AA$7,0, Q796+Q848+Q900)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!I34","v":0},0,0,0,{"$f":"IF(COUNT($H797:J797)>'RFM input'!$AA$7,0, J797+J849+J901)","v":0},{"$f":"IF(COUNT($H797:K797)>'RFM input'!$AA$7,0, K797+K849+K901)","v":0},{"$f":"IF(COUNT($H797:L797)>'RFM input'!$AA$7,0, L797+L849+L901)","v":0},{"$f":"IF(COUNT($H797:M797)>'RFM input'!$AA$7,0, M797+M849+M901)","v":0},{"$f":"IF(COUNT($H797:N797)>'RFM input'!$AA$7,0, N797+N849+N901)","v":0},{"$f":"IF(COUNT($H797:O797)>'RFM input'!$AA$7,0, O797+O849+O901)","v":0},{"$f":"IF(COUNT($H797:P797)>'RFM input'!$AA$7,0, P797+P849+P901)","v":0},{"$f":"IF(COUNT($H797:Q797)>'RFM input'!$AA$7,0, Q797+Q849+Q901)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!I35","v":0},0,0,0,{"$f":"IF(COUNT($H798:J798)>'RFM input'!$AA$7,0, J798+J850+J902)","v":0},{"$f":"IF(COUNT($H798:K798)>'RFM input'!$AA$7,0, K798+K850+K902)","v":0},{"$f":"IF(COUNT($H798:L798)>'RFM input'!$AA$7,0, L798+L850+L902)","v":0},{"$f":"IF(COUNT($H798:M798)>'RFM input'!$AA$7,0, M798+M850+M902)","v":0},{"$f":"IF(COUNT($H798:N798)>'RFM input'!$AA$7,0, N798+N850+N902)","v":0},{"$f":"IF(COUNT($H798:O798)>'RFM input'!$AA$7,0, O798+O850+O902)","v":0},{"$f":"IF(COUNT($H798:P798)>'RFM input'!$AA$7,0, P798+P850+P902)","v":0},{"$f":"IF(COUNT($H798:Q798)>'RFM input'!$AA$7,0, Q798+Q850+Q902)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!I36","v":0},0,0,0,{"$f":"IF(COUNT($H799:J799)>'RFM input'!$AA$7,0, J799+J851+J903)","v":0},{"$f":"IF(COUNT($H799:K799)>'RFM input'!$AA$7,0, K799+K851+K903)","v":0},{"$f":"IF(COUNT($H799:L799)>'RFM input'!$AA$7,0, L799+L851+L903)","v":0},{"$f":"IF(COUNT($H799:M799)>'RFM input'!$AA$7,0, M799+M851+M903)","v":0},{"$f":"IF(COUNT($H799:N799)>'RFM input'!$AA$7,0, N799+N851+N903)","v":0},{"$f":"IF(COUNT($H799:O799)>'RFM input'!$AA$7,0, O799+O851+O903)","v":0},{"$f":"IF(COUNT($H799:P799)>'RFM input'!$AA$7,0, P799+P851+P903)","v":0},{"$f":"IF(COUNT($H799:Q799)>'RFM input'!$AA$7,0, Q799+Q851+Q903)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!I37","v":0},{"$f":"G800+G852+G904+G956+G1008+G1060","v":0},{"$f":"H800+H852+H904","v":0},0,{"$f":"IF(COUNT($H800:J800)>'RFM input'!$AA$7,0, J800+J852+J904)","v":0},{"$f":"IF(COUNT($H800:K800)>'RFM input'!$AA$7,0, K800+K852+K904)","v":0},{"$f":"IF(COUNT($H800:L800)>'RFM input'!$AA$7,0, L800+L852+L904)","v":0},{"$f":"IF(COUNT($H800:M800)>'RFM input'!$AA$7,0, M800+M852+M904)","v":0},{"$f":"IF(COUNT($H800:N800)>'RFM input'!$AA$7,0, N800+N852+N904)","v":0},{"$f":"IF(COUNT($H800:O800)>'RFM input'!$AA$7,0, O800+O852+O904)","v":0},{"$f":"IF(COUNT($H800:P800)>'RFM input'!$AA$7,0, P800+P852+P904)","v":0},{"$f":"IF(COUNT($H800:Q800)>'RFM input'!$AA$7,0, Q800+Q852+Q904)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!I38","v":0},0,0,0,{"$f":"IF(COUNT($H801:J801)>'RFM input'!$AA$7,0, J801+J853+J905)","v":0},{"$f":"IF(COUNT($H801:K801)>'RFM input'!$AA$7,0, K801+K853+K905)","v":0},{"$f":"IF(COUNT($H801:L801)>'RFM input'!$AA$7,0, L801+L853+L905)","v":0},{"$f":"IF(COUNT($H801:M801)>'RFM input'!$AA$7,0, M801+M853+M905)","v":0},{"$f":"IF(COUNT($H801:N801)>'RFM input'!$AA$7,0, N801+N853+N905)","v":0},{"$f":"IF(COUNT($H801:O801)>'RFM input'!$AA$7,0, O801+O853+O905)","v":0},{"$f":"IF(COUNT($H801:P801)>'RFM input'!$AA$7,0, P801+P853+P905)","v":0},{"$f":"IF(COUNT($H801:Q801)>'RFM input'!$AA$7,0, Q801+Q853+Q905)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!I39","v":0},0,0,0,{"$f":"IF(COUNT($H802:J802)>'RFM input'!$AA$7,0, J802+J854+J906)","v":0},{"$f":"IF(COUNT($H802:K802)>'RFM input'!$AA$7,0, K802+K854+K906)","v":0},{"$f":"IF(COUNT($H802:L802)>'RFM input'!$AA$7,0, L802+L854+L906)","v":0},{"$f":"IF(COUNT($H802:M802)>'RFM input'!$AA$7,0, M802+M854+M906)","v":0},{"$f":"IF(COUNT($H802:N802)>'RFM input'!$AA$7,0, N802+N854+N906)","v":0},{"$f":"IF(COUNT($H802:O802)>'RFM input'!$AA$7,0, O802+O854+O906)","v":0},{"$f":"IF(COUNT($H802:P802)>'RFM input'!$AA$7,0, P802+P854+P906)","v":0},{"$f":"IF(COUNT($H802:Q802)>'RFM input'!$AA$7,0, Q802+Q854+Q906)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!I40","v":0},0,0,0,{"$f":"IF(COUNT($H803:J803)>'RFM input'!$AA$7,0, J803+J855+J907)","v":0},{"$f":"IF(COUNT($H803:K803)>'RFM input'!$AA$7,0, K803+K855+K907)","v":0},{"$f":"IF(COUNT($H803:L803)>'RFM input'!$AA$7,0, L803+L855+L907)","v":0},{"$f":"IF(COUNT($H803:M803)>'RFM input'!$AA$7,0, M803+M855+M907)","v":0},{"$f":"IF(COUNT($H803:N803)>'RFM input'!$AA$7,0, N803+N855+N907)","v":0},{"$f":"IF(COUNT($H803:O803)>'RFM input'!$AA$7,0, O803+O855+O907)","v":0},{"$f":"IF(COUNT($H803:P803)>'RFM input'!$AA$7,0, P803+P855+P907)","v":0},{"$f":"IF(COUNT($H803:Q803)>'RFM input'!$AA$7,0, Q803+Q855+Q907)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!I41","v":0},0,0,0,{"$f":"IF(COUNT($H804:J804)>'RFM input'!$AA$7,0, J804+J856+J908)","v":0},{"$f":"IF(COUNT($H804:K804)>'RFM input'!$AA$7,0, K804+K856+K908)","v":0},{"$f":"IF(COUNT($H804:L804)>'RFM input'!$AA$7,0, L804+L856+L908)","v":0},{"$f":"IF(COUNT($H804:M804)>'RFM input'!$AA$7,0, M804+M856+M908)","v":0},{"$f":"IF(COUNT($H804:N804)>'RFM input'!$AA$7,0, N804+N856+N908)","v":0},{"$f":"IF(COUNT($H804:O804)>'RFM input'!$AA$7,0, O804+O856+O908)","v":0},{"$f":"IF(COUNT($H804:P804)>'RFM input'!$AA$7,0, P804+P856+P908)","v":0},{"$f":"IF(COUNT($H804:Q804)>'RFM input'!$AA$7,0, Q804+Q856+Q908)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!I42","v":0},0,0,0,{"$f":"IF(COUNT($H805:J805)>'RFM input'!$AA$7,0, J805+J857+J909)","v":0},{"$f":"IF(COUNT($H805:K805)>'RFM input'!$AA$7,0, K805+K857+K909)","v":0},{"$f":"IF(COUNT($H805:L805)>'RFM input'!$AA$7,0, L805+L857+L909)","v":0},{"$f":"IF(COUNT($H805:M805)>'RFM input'!$AA$7,0, M805+M857+M909)","v":0},{"$f":"IF(COUNT($H805:N805)>'RFM input'!$AA$7,0, N805+N857+N909)","v":0},{"$f":"IF(COUNT($H805:O805)>'RFM input'!$AA$7,0, O805+O857+O909)","v":0},{"$f":"IF(COUNT($H805:P805)>'RFM input'!$AA$7,0, P805+P857+P909)","v":0},{"$f":"IF(COUNT($H805:Q805)>'RFM input'!$AA$7,0, Q805+Q857+Q909)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!I43","v":0},0,0,0,{"$f":"IF(COUNT($H806:J806)>'RFM input'!$AA$7,0, J806+J858+J910)","v":0},{"$f":"IF(COUNT($H806:K806)>'RFM input'!$AA$7,0, K806+K858+K910)","v":0},{"$f":"IF(COUNT($H806:L806)>'RFM input'!$AA$7,0, L806+L858+L910)","v":0},{"$f":"IF(COUNT($H806:M806)>'RFM input'!$AA$7,0, M806+M858+M910)","v":0},{"$f":"IF(COUNT($H806:N806)>'RFM input'!$AA$7,0, N806+N858+N910)","v":0},{"$f":"IF(COUNT($H806:O806)>'RFM input'!$AA$7,0, O806+O858+O910)","v":0},{"$f":"IF(COUNT($H806:P806)>'RFM input'!$AA$7,0, P806+P858+P910)","v":0},{"$f":"IF(COUNT($H806:Q806)>'RFM input'!$AA$7,0, Q806+Q858+Q910)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!I44","v":0},0,0,0,{"$f":"IF(COUNT($H807:J807)>'RFM input'!$AA$7,0, J807+J859+J911)","v":0},{"$f":"IF(COUNT($H807:K807)>'RFM input'!$AA$7,0, K807+K859+K911)","v":0},{"$f":"IF(COUNT($H807:L807)>'RFM input'!$AA$7,0, L807+L859+L911)","v":0},{"$f":"IF(COUNT($H807:M807)>'RFM input'!$AA$7,0, M807+M859+M911)","v":0},{"$f":"IF(COUNT($H807:N807)>'RFM input'!$AA$7,0, N807+N859+N911)","v":0},{"$f":"IF(COUNT($H807:O807)>'RFM input'!$AA$7,0, O807+O859+O911)","v":0},{"$f":"IF(COUNT($H807:P807)>'RFM input'!$AA$7,0, P807+P859+P911)","v":0},{"$f":"IF(COUNT($H807:Q807)>'RFM input'!$AA$7,0, Q807+Q859+Q911)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!I45","v":0},0,0,0,{"$f":"IF(COUNT($H808:J808)>'RFM input'!$AA$7,0, J808+J860+J912)","v":0},{"$f":"IF(COUNT($H808:K808)>'RFM input'!$AA$7,0, K808+K860+K912)","v":0},{"$f":"IF(COUNT($H808:L808)>'RFM input'!$AA$7,0, L808+L860+L912)","v":0},{"$f":"IF(COUNT($H808:M808)>'RFM input'!$AA$7,0, M808+M860+M912)","v":0},{"$f":"IF(COUNT($H808:N808)>'RFM input'!$AA$7,0, N808+N860+N912)","v":0},{"$f":"IF(COUNT($H808:O808)>'RFM input'!$AA$7,0, O808+O860+O912)","v":0},{"$f":"IF(COUNT($H808:P808)>'RFM input'!$AA$7,0, P808+P860+P912)","v":0},{"$f":"IF(COUNT($H808:Q808)>'RFM input'!$AA$7,0, Q808+Q860+Q912)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!I46","v":0},0,0,0,{"$f":"IF(COUNT($H809:J809)>'RFM input'!$AA$7,0, J809+J861+J913)","v":0},{"$f":"IF(COUNT($H809:K809)>'RFM input'!$AA$7,0, K809+K861+K913)","v":0},{"$f":"IF(COUNT($H809:L809)>'RFM input'!$AA$7,0, L809+L861+L913)","v":0},{"$f":"IF(COUNT($H809:M809)>'RFM input'!$AA$7,0, M809+M861+M913)","v":0},{"$f":"IF(COUNT($H809:N809)>'RFM input'!$AA$7,0, N809+N861+N913)","v":0},{"$f":"IF(COUNT($H809:O809)>'RFM input'!$AA$7,0, O809+O861+O913)","v":0},{"$f":"IF(COUNT($H809:P809)>'RFM input'!$AA$7,0, P809+P861+P913)","v":0},{"$f":"IF(COUNT($H809:Q809)>'RFM input'!$AA$7,0, Q809+Q861+Q913)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!I47","v":0},0,0,0,{"$f":"IF(COUNT($H810:J810)>'RFM input'!$AA$7,0, J810+J862+J914)","v":0},{"$f":"IF(COUNT($H810:K810)>'RFM input'!$AA$7,0, K810+K862+K914)","v":0},{"$f":"IF(COUNT($H810:L810)>'RFM input'!$AA$7,0, L810+L862+L914)","v":0},{"$f":"IF(COUNT($H810:M810)>'RFM input'!$AA$7,0, M810+M862+M914)","v":0},{"$f":"IF(COUNT($H810:N810)>'RFM input'!$AA$7,0, N810+N862+N914)","v":0},{"$f":"IF(COUNT($H810:O810)>'RFM input'!$AA$7,0, O810+O862+O914)","v":0},{"$f":"IF(COUNT($H810:P810)>'RFM input'!$AA$7,0, P810+P862+P914)","v":0},{"$f":"IF(COUNT($H810:Q810)>'RFM input'!$AA$7,0, Q810+Q862+Q914)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!I48","v":0},0,0,0,{"$f":"IF(COUNT($H811:J811)>'RFM input'!$AA$7,0, J811+J863+J915)","v":0},{"$f":"IF(COUNT($H811:K811)>'RFM input'!$AA$7,0, K811+K863+K915)","v":0},{"$f":"IF(COUNT($H811:L811)>'RFM input'!$AA$7,0, L811+L863+L915)","v":0},{"$f":"IF(COUNT($H811:M811)>'RFM input'!$AA$7,0, M811+M863+M915)","v":0},{"$f":"IF(COUNT($H811:N811)>'RFM input'!$AA$7,0, N811+N863+N915)","v":0},{"$f":"IF(COUNT($H811:O811)>'RFM input'!$AA$7,0, O811+O863+O915)","v":0},{"$f":"IF(COUNT($H811:P811)>'RFM input'!$AA$7,0, P811+P863+P915)","v":0},{"$f":"IF(COUNT($H811:Q811)>'RFM input'!$AA$7,0, Q811+Q863+Q915)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!I49","v":0},0,0,0,{"$f":"IF(COUNT($H812:J812)>'RFM input'!$AA$7,0, J812+J864+J916)","v":0},{"$f":"IF(COUNT($H812:K812)>'RFM input'!$AA$7,0, K812+K864+K916)","v":0},{"$f":"IF(COUNT($H812:L812)>'RFM input'!$AA$7,0, L812+L864+L916)","v":0},{"$f":"IF(COUNT($H812:M812)>'RFM input'!$AA$7,0, M812+M864+M916)","v":0},{"$f":"IF(COUNT($H812:N812)>'RFM input'!$AA$7,0, N812+N864+N916)","v":0},{"$f":"IF(COUNT($H812:O812)>'RFM input'!$AA$7,0, O812+O864+O916)","v":0},{"$f":"IF(COUNT($H812:P812)>'RFM input'!$AA$7,0, P812+P864+P916)","v":0},{"$f":"IF(COUNT($H812:Q812)>'RFM input'!$AA$7,0, Q812+Q864+Q916)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!I50","v":0},0,0,0,{"$f":"IF(COUNT($H813:J813)>'RFM input'!$AA$7,0, J813+J865+J917)","v":0},{"$f":"IF(COUNT($H813:K813)>'RFM input'!$AA$7,0, K813+K865+K917)","v":0},{"$f":"IF(COUNT($H813:L813)>'RFM input'!$AA$7,0, L813+L865+L917)","v":0},{"$f":"IF(COUNT($H813:M813)>'RFM input'!$AA$7,0, M813+M865+M917)","v":0},{"$f":"IF(COUNT($H813:N813)>'RFM input'!$AA$7,0, N813+N865+N917)","v":0},{"$f":"IF(COUNT($H813:O813)>'RFM input'!$AA$7,0, O813+O865+O917)","v":0},{"$f":"IF(COUNT($H813:P813)>'RFM input'!$AA$7,0, P813+P865+P917)","v":0},{"$f":"IF(COUNT($H813:Q813)>'RFM input'!$AA$7,0, Q813+Q865+Q917)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!I51","v":0},0,0,0,{"$f":"IF(COUNT($H814:J814)>'RFM input'!$AA$7,0, J814+J866+J918)","v":0},{"$f":"IF(COUNT($H814:K814)>'RFM input'!$AA$7,0, K814+K866+K918)","v":0},{"$f":"IF(COUNT($H814:L814)>'RFM input'!$AA$7,0, L814+L866+L918)","v":0},{"$f":"IF(COUNT($H814:M814)>'RFM input'!$AA$7,0, M814+M866+M918)","v":0},{"$f":"IF(COUNT($H814:N814)>'RFM input'!$AA$7,0, N814+N866+N918)","v":0},{"$f":"IF(COUNT($H814:O814)>'RFM input'!$AA$7,0, O814+O866+O918)","v":0},{"$f":"IF(COUNT($H814:P814)>'RFM input'!$AA$7,0, P814+P866+P918)","v":0},{"$f":"IF(COUNT($H814:Q814)>'RFM input'!$AA$7,0, Q814+Q866+Q918)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!I52","v":0},0,0,0,{"$f":"IF(COUNT($H815:J815)>'RFM input'!$AA$7,0, J815+J867+J919)","v":0},{"$f":"IF(COUNT($H815:K815)>'RFM input'!$AA$7,0, K815+K867+K919)","v":0},{"$f":"IF(COUNT($H815:L815)>'RFM input'!$AA$7,0, L815+L867+L919)","v":0},{"$f":"IF(COUNT($H815:M815)>'RFM input'!$AA$7,0, M815+M867+M919)","v":0},{"$f":"IF(COUNT($H815:N815)>'RFM input'!$AA$7,0, N815+N867+N919)","v":0},{"$f":"IF(COUNT($H815:O815)>'RFM input'!$AA$7,0, O815+O867+O919)","v":0},{"$f":"IF(COUNT($H815:P815)>'RFM input'!$AA$7,0, P815+P867+P919)","v":0},{"$f":"IF(COUNT($H815:Q815)>'RFM input'!$AA$7,0, Q815+Q867+Q919)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!I53","v":0},0,0,0,{"$f":"IF(COUNT($H816:J816)>'RFM input'!$AA$7,0, J816+J868+J920)","v":0},{"$f":"IF(COUNT($H816:K816)>'RFM input'!$AA$7,0, K816+K868+K920)","v":0},{"$f":"IF(COUNT($H816:L816)>'RFM input'!$AA$7,0, L816+L868+L920)","v":0},{"$f":"IF(COUNT($H816:M816)>'RFM input'!$AA$7,0, M816+M868+M920)","v":0},{"$f":"IF(COUNT($H816:N816)>'RFM input'!$AA$7,0, N816+N868+N920)","v":0},{"$f":"IF(COUNT($H816:O816)>'RFM input'!$AA$7,0, O816+O868+O920)","v":0},{"$f":"IF(COUNT($H816:P816)>'RFM input'!$AA$7,0, P816+P868+P920)","v":0},{"$f":"IF(COUNT($H816:Q816)>'RFM input'!$AA$7,0, Q816+Q868+Q920)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!I54","v":18.054967119427893},18.054967119427893,18.097105722926283,18.407879952325967,{"$f":"IF(COUNT($H817:J817)>'RFM input'!$AA$7,0, J817+J869+J921)","v":18.359147619802574},{"$f":"IF(COUNT($H817:K817)>'RFM input'!$AA$7,0, K817+K869+K921)","v":18.384461207827755},{"$f":"IF(COUNT($H817:L817)>'RFM input'!$AA$7,0, L817+L869+L921)","v":18.457636564820906},{"$f":"IF(COUNT($H817:M817)>'RFM input'!$AA$7,0, M817+M869+M921)","v":18.215476570657039},{"$f":"IF(COUNT($H817:N817)>'RFM input'!$AA$7,0, N817+N869+N921)","v":18.11989827886288},{"$f":"IF(COUNT($H817:O817)>'RFM input'!$AA$7,0, O817+O869+O921)","v":18.085534299387845},{"$f":"IF(COUNT($H817:P817)>'RFM input'!$AA$7,0, P817+P869+P921)","v":17.743980047643667},{"$f":"IF(COUNT($H817:Q817)>'RFM input'!$AA$7,0, Q817+Q869+Q921)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!I55","v":0},0,0,0,{"$f":"IF(COUNT($H818:J818)>'RFM input'!$AA$7,0, J818+J870+J922)","v":0},{"$f":"IF(COUNT($H818:K818)>'RFM input'!$AA$7,0, K818+K870+K922)","v":0},{"$f":"IF(COUNT($H818:L818)>'RFM input'!$AA$7,0, L818+L870+L922)","v":0},{"$f":"IF(COUNT($H818:M818)>'RFM input'!$AA$7,0, M818+M870+M922)","v":0},{"$f":"IF(COUNT($H818:N818)>'RFM input'!$AA$7,0, N818+N870+N922)","v":0},{"$f":"IF(COUNT($H818:O818)>'RFM input'!$AA$7,0, O818+O870+O922)","v":0},{"$f":"IF(COUNT($H818:P818)>'RFM input'!$AA$7,0, P818+P870+P922)","v":0},{"$f":"IF(COUNT($H818:Q818)>'RFM input'!$AA$7,0, Q818+Q870+Q922)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!I56","v":0},0,0,0,{"$f":"IF(COUNT($H819:J819)>'RFM input'!$AA$7,0, J819+J871+J923)","v":0},{"$f":"IF(COUNT($H819:K819)>'RFM input'!$AA$7,0, K819+K871+K923)","v":0},{"$f":"IF(COUNT($H819:L819)>'RFM input'!$AA$7,0, L819+L871+L923)","v":0},{"$f":"IF(COUNT($H819:M819)>'RFM input'!$AA$7,0, M819+M871+M923)","v":0},{"$f":"IF(COUNT($H819:N819)>'RFM input'!$AA$7,0, N819+N871+N923)","v":0},{"$f":"IF(COUNT($H819:O819)>'RFM input'!$AA$7,0, O819+O871+O923)","v":0},{"$f":"IF(COUNT($H819:P819)>'RFM input'!$AA$7,0, P819+P871+P923)","v":0},{"$f":"IF(COUNT($H819:Q819)>'RFM input'!$AA$7,0, Q819+Q871+Q923)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G822:G871)","v":0},{"$f":"SUM(H822:H871)","v":0.24449484984320002},0.56766705799413542,0.15136390425107302,0.77555723873992721,0.55278142658538254,1.5936439115925163,5.0642767451739455E-3,1.0274021730379088,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!M7","v":0},{"$f":"H12*H$7","v":0},{"$f":"I12*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!M8","v":0},{"$f":"H13*H$7","v":0},0,0,0.4433724954074158,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!M9","v":0},{"$f":"H14*H$7","v":0},0,7.0211542353164399E-3,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!M10","v":0},{"$f":"H15*H$7","v":0.12716727673033845},0,0.14314877378985782,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!M11","v":0},{"$f":"H16*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!M12","v":0},{"$f":"H17*H$7","v":3.984743311773796E-2},0.45587851862686091,0,0.14327672090278831,0.53173787713402998,1.5936439115925163,5.0642767451739455E-3,1.3193563225570687E-2,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!M13","v":0},{"$f":"H18*H$7","v":1.9475823114750778E-2},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!M14","v":0},{"$f":"H19*H$7","v":0},0,0,0.18890802242972304,2.1043549451352579E-2,0,0,1.0142086098123382,0,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!M15","v":0},{"$f":"H20*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!M16","v":0},{"$f":"H21*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!M17","v":0},{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!M18","v":0},{"$f":"H23*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!M19","v":0},{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!M20","v":0},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!M21","v":0},{"$f":"H26*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!M22","v":0},{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!M23","v":0},{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!M24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!M25","v":0},{"$f":"H30*H$7","v":0},9.6615599506095162E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!M26","v":0},{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!M27","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!M29","v":0},{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!M30","v":0},{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!M31","v":0},{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!M32","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!M33","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!M34","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!M35","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!M43","v":0},{"$f":"H48*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!M44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!M45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":5.800431688037283E-2},1.5172939861179261E-2,1.1939762258987685E-3,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G874:G923)","v":0},{"$f":"SUM(H874:H923)","v":-7.8363654131197187},8.4850644950341785,-10.516251771457631,-6.9400129535673329,-4.9266087665378677,-20.985252252874247,-13.770493798344804,-11.100435573150907,-27.173925039893327,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"-'RFM input'!O7","v":0},{"$f":"H1084+H1136","v":-0.96119123376110793},-0.81370116588163566,-1.0974286630888495,-1.1116026498741944,-1.1564420233774384,-1.3573820128759353,-1.3526067810713516,-1.4048875189987196,-1.539981362774798,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"-'RFM input'!O8","v":0},{"$f":"H1085+H1137","v":-6.3322205025679312E-3},0.11758250735994696,-1.9871119926029135E-2,1.0034099058430945E-2,3.208610452659999E-2,-0.10079683057880842,-3.8934936028922368E-2,-1.3044265994569648E-2,-0.14255786403372753,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"-'RFM input'!O9","v":0},{"$f":"H1086+H1138","v":-0.12812522022178391},9.7029427650830224E-2,-0.1674150143093277,-0.11919772397420325,-9.287040381651962E-2,-0.32706547455544632,-0.22904681544436117,-0.19475450629082547,-0.4154780402053071,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"-'RFM input'!O10","v":0},{"$f":"H1087+H1139","v":-0.51260258106998258},9.520652297337227,-1.6088426413658858,0.81307563528325488,2.35369566697522,-7.7974126919510169,-3.0788742153703428,-1.1084417332210244,-10.997250898093437,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"-'RFM input'!O11","v":0},{"$f":"H1088+H1140","v":-0.12027627291500755},-5.0408771859833112E-2,-0.14261031222820547,-0.1318392818980379,-0.12937196694836472,-0.2063764997827936,-0.18142871015018525,-0.1776528002219622,-0.2452447706287863,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"-'RFM input'!O12","v":0},{"$f":"H1089+H1141","v":-4.3985687883104312},-1.5543934949299967,-5.2576781877251477,-4.7917565885550939,-4.6578930067764084,-7.7946341851464549,-6.7745963731296346,-6.572616785309207,-9.3771905373727567,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"-'RFM input'!O13","v":0},{"$f":"H1090+H1142","v":-2.0971445100242347E-2},-1.8917355832253568E-2,-2.557902237112893E-2,-2.5898334585467017E-2,-2.6936185992416154E-2,-3.1664338336756005E-2,-3.1531710180574386E-2,-3.27410110692904E-2,-3.5933661832767465E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"-'RFM input'!O14","v":0},{"$f":"H1091+H1143","v":-1.3025515498354123E-3},2.4186977875000237E-2,-4.0875326508478735E-3,2.0640360319829423E-3,7.2678310090656326E-3,-2.1929432889128728E-2,-8.240617591485852E-3,-2.4964451334858195E-3,-4.3747076916498331E-2,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"-'RFM input'!O15","v":0},{"$f":"H1092+H1144","v":0.19264894523107282},0.3394290939785588,0.20182270452779177,0.2476915010113801,0.28438653819825088,0.14678014874748616,0.22934398241794507,0.27521277890153417,0.1284326301540484,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"-'RFM input'!O16","v":0},{"$f":"H1093+H1145","v":6.0751316695578234E-2},0.10703803417792417,6.3644236538225207E-2,7.8108835751457953E-2,8.9680515122044238E-2,4.6286717482345981E-2,7.2322996066164935E-2,8.6787595279397944E-2,4.0500877797052103E-2,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"-'RFM input'!O17","v":0},{"$f":"H1094+H1146","v":-0.61637228067058447},-0.52179298539402774,-0.70373572311361854,-0.71282491603820697,-0.74157855624972779,-0.87043308098407834,-0.86737092184785247,-0.9008964020432344,-0.98752651025488769,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"-'RFM input'!O18","v":0},{"$f":"H1095+H1147","v":-6.744248482548015E-3},-6.5570294874783839E-3,-7.6130072763534199E-3,-7.919290408240829E-3,-8.3670975549581805E-3,1.0011659312076544E-6,1.5643217675119457E-6,1.8771861210143353E-6,8.7602018980668382E-7,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"-'RFM input'!O19","v":0},{"$f":"H1096+H1148","v":-0.65578028258585364},-0.6375759525096556,-0.74025446659240335,-0.77003605594222546,-0.81357880173194197,9.7348856433990136E-5,1.521075881781082E-4,1.8252910581372992E-4,8.5180249379740051E-5,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"-'RFM input'!O20","v":0},{"$f":"H1097+H1149","v":-7.389111405649107E-2},1.3720783189496744,-0.23187745725042097,0.11708858806795774,0.33906122657228055,-1.1235382573279478,-0.44368315460490093,-0.15978283239031876,-1.584586218413415,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"-'RFM input'!O21","v":0},{"$f":"H1098+H1150","v":-8.6268763793140024E-3},2.3473946569040789E-2,-1.3014225871204647E-2,-5.6317135568848542E-3,-1.1982392691638338E-3,-3.404740038155317E-2,-1.942751962157075E-2,-1.3720029335471583E-2,-4.527596331224859E-2,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"-'RFM input'!O22","v":0},{"$f":"H1099+H1151","v":-0.49627645902102369},-0.37216362361307986,-0.57154931010877252,-0.56716470515785078,-0.58277981768315601,-0.7349081918620648,-0.70972647370063791,-0.72709421629510396,-0.84413095713013142,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"-'RFM input'!O23","v":0},{"$f":"H1100+H1152","v":-3.3515798833131938E-3},6.2235224774201986E-2,-1.0517581593372349E-2,5.3109465372804254E-3,1.5379261778653966E-2,-5.0961854743646534E-2,-2.0124741039928798E-2,-7.2474875169533659E-3,-7.1874234958069272E-2,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"-'RFM input'!O24","v":0},{"$f":"H1101+H1153","v":-3.5075295517427461E-2},-2.6303381596652416E-2,-4.0395349387301341E-2,-4.0085458979273264E-2,-4.1189087161523516E-2,-5.1941053296360798E-2,-5.0161286817227438E-2,-5.1388785508527851E-2,-5.9660582803291853E-2,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"-'RFM input'!O25","v":0},{"$f":"H1102+H1154","v":-2.841151163687472E-2},0.52757113792788535,-8.9322788915485507E-2,4.525653563542098E-2,0.13086391884848625,-0.43316617025058846,-0.17098190034572214,-6.1491554820045757E-2,-0.6109516736396905,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!O26","v":0},{"$f":"H1103+H1155","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!O27","v":0},{"$f":"H1104+H1156","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!O28","v":0},{"$f":"H1105+H1157","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!O29","v":0},{"$f":"H1106+H1158","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!O30","v":0},{"$f":"H1107+H1159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!O31","v":0},{"$f":"H1108+H1160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!O32","v":0},{"$f":"H1109+H1161","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!O33","v":0},{"$f":"H1110+H1162","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!O34","v":0},{"$f":"H1111+H1163","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!O35","v":0},{"$f":"H1112+H1164","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!O36","v":0},{"$f":"H1113+H1165","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!O37","v":0},{"$f":"H1114+H1166","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!O38","v":0},{"$f":"H1115+H1167","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!O39","v":0},{"$f":"H1116+H1168","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!O40","v":0},{"$f":"H1117+H1169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!O41","v":0},{"$f":"H1118+H1170","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!O42","v":0},{"$f":"H1119+H1171","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!O43","v":0},{"$f":"H1120+H1172","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!O44","v":0},{"$f":"H1121+H1173","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!O45","v":0},{"$f":"H1122+H1174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!O46","v":0},{"$f":"H1123+H1175","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!O47","v":0},{"$f":"H1124+H1176","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!O48","v":0},{"$f":"H1125+H1177","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!O49","v":0},{"$f":"H1126+H1178","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!O50","v":0},{"$f":"H1127+H1179","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!O51","v":0},{"$f":"H1128+H1180","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!O52","v":0},{"$f":"H1129+H1181","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"-'RFM input'!O53","v":0},{"$f":"H1130+H1182","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"-'RFM input'!O54","v":0},{"$f":"H1131+H1183","v":-1.5865713381981839E-2},0.29560128953850123,-4.9926308749292325E-2,2.5313588025179357E-2,7.317535699315092E-2,-0.24215999416386652,-9.5578291794158887E-2,-3.4363979475033446E-2,-0.34155425174417808,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"-'RFM input'!O55","v":0},{"$f":"H1132+H1184","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!O56","v":0},{"$f":"H1133+H1185","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!Q7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!Q8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!Q9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!Q10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!Q11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!Q12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!Q13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!Q14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!Q15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!Q16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!Q17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!Q18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!Q19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!Q20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!Q21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!Q22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!Q23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!Q32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G978:G1027)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!S7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!S8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!S9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!S10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!S11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!S12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!S13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!S14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!S15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!S16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!S17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!S18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!S19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!S20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!S21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!S22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!S23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!S24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!S25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!S26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!S27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!S28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!S29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!S30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!S31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!S32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!S33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!S34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!S35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!S36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!S37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!S38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!S39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!S40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!S41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!S42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!S43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!S44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!S45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!S46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!S47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!S48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!S49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!S50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!S51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!S52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!S53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!S54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!S55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!S56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1030:G1079)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!U7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!U8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!U9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!U10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!U11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!U12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!U13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!U15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!U16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!U17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!U18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!U21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!U22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!U23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!U24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!U25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!U26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!U27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!U28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!U29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!U30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!U31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!U32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!U33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!U34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!U35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!U36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!U37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!U38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!U39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!U40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!U41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!U42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!U43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!U44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!U45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!U46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!U47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!U48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!U49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!U50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!U51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!U52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!U53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!U54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!U55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!U56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1084:G1133)","v":-28.544415097785599},{"$f":"SUM(H1084:H1133)","v":-32.103340792849401},-32.909860272346606,-34.341489871254225,-35.182095838973638,-36.232322947432458,-36.562294882178094,-37.234531541001559,-38.166573815581501,-39.311479872766022,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"-(G1136-G874)","v":-0.35990432725598942},{"$f":"H$128*H$7","v":-1.2671631522137936},{"$f":"I$128*I$7","v":-1.2986547808486923},-1.3541400313006573,-1.3871312612991229,-1.4276204981154217,-1.4741081403859866,-1.4981017622030528,-1.5355917962922185,-1.580579837199217,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,-0.21064987786271372,{"$f":"H$141*H$7","v":-0.18541577791040911},-0.1900237439886559,-0.19814254136461465,-0.20296993439896849,-0.22030231669028594,-0.22747602658251162,-0.23117858652688622,-0.23696383643997149,-0.24390613633567376,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,-0.39610449443803103,{"$f":"H$154*H$7","v":-0.46487263583352156},-0.476425683587964,-0.49678105344102946,-0.50912398673518766,-0.52398490310475532,-0.54104743671425881,-0.54985390567400272,-0.5636140134236024,-0.58012614272312202,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,-17.052418034197419,{"$f":"H$167*H$7","v":-15.009680457184157},-15.385960292855254,-16.043328111372166,-16.437861371443127,-16.917669216879844,-17.468559706084964,-17.752890281158578,-18.197156804711096,-18.730276632974117,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,-0.13213270755901704,{"$f":"H$180*H$7","v":-0.23260862059868581},-0.23838942655439271,-0.24857465609540028,-0.25463073852518853,-0.26206320332538324,-0.27059677402190302,-0.27500119760720365,-0.28188310945923578,-0.29014140368167435,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,-5.3223127239309687,{"$f":"H$193*H$7","v":-8.9233219280191651},-9.1470296117236654,-9.5604740365905592,-9.7933980994975283,-10.086281299534313,-10.440866506578109,-10.687932408525075,-10.955645375485497,-11.277258219709624,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,-7.8524580492215848E-3,{"$f":"H$206*H$7","v":-2.7647196048300942E-2},-3.0330269892977546E-2,-3.1626135927665965E-2,-3.2396650867210428E-2,-3.3342282838469545E-2,-3.4428008435100375E-2,-3.4988382936587265E-2,-3.5863968095160521E-2,-3.6914670285448425E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,-4.3331138701099885E-2,{"$f":"H$219*H$7","v":-3.8140429377530545E-2},-3.9088298036617092E-2,-4.0758352340721983E-2,-4.1751357602622184E-2,-4.7830598239485107E-2,-4.9931326992837026E-2,-5.0744044421001215E-2,-5.2013915402507757E-2,-7.9635804397263948E-2,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,-0.22660638067897376,{"$f":"H$232*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,-7.1459700863426484E-2,{"$f":"H$245*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,-0.23079179586974982,{"$f":"H$258*H$7","v":-0.81257944795807591},-0.83277373009667877,-0.86835413195993172,-0.88951004658132549,-0.91547412361667224,-0.9452847305831813,-0.9606708503078315,-0.98471166237759711,-1.0135606368613159,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,-1.0892720781917899E-3,{"$f":"H$271*H$7","v":-7.6702908839338382E-3},-7.8609134976173993E-3,-8.196772388393201E-3,-8.3964722693950274E-3,-8.6415584869881795E-3,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,-0.10591590050365653,{"$f":"H$284*H$7","v":-0.74582446604657993},-0.76435974863471967,-0.79701715129001371,-0.81643506638235064,-0.84026614399567323,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,-2.4580878295106019,{"$f":"H$297*H$7","v":-2.1636293916004736},-2.2174000628710173,-2.3121388646334049,-2.3684700440596895,-2.4376037642646748,-2.5169795170926208,-2.5579476475844647,-2.6219603514779699,-2.6987755961501763,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,-5.5369896500921424E-2,{"$f":"H$310*H$7","v":-5.5699479218188706E-2},-5.7083726630711727E-2,-5.9522638738490403E-2,-6.0972802694466914E-2,-6.2752549367710811E-2,-6.4795962214768604E-2,-6.5850626910024274E-2,-6.7498540496361212E-2,-6.9476036799965557E-2,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,-0.2670758568343688,{"$f":"H$323*H$7","v":-0.72333044559308068},-0.74130670518770148,-0.77297916256870025,-0.79181143452496983,-0.81492376828948243,-0.84146015150058939,-0.85515634928696749,-0.87655665832818286,-0.90223702917764137,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,-0.11149483704503729,{"$f":"H$336*H$7","v":-9.8138684690683667E-2},-0.10057763425104382,-0.10487483109548797,-0.10742992111110339,-0.11056571340299505,-0.11416606751590769,-0.11602431479999167,-0.11892782618137285,-0.12241203983903026,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,-1.8876101079859584E-2,{"$f":"H$349*H$7","v":-5.1122773757952933E-2},-5.2393280561405006E-2,-5.4631792548439632E-2,-5.5962799675865628E-2,-5.7596308423161158E-2,-5.9471818466352327E-2,-6.043982364993488E-2,-6.1952331749282601E-2,-6.3767341468499869E-2,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,-0.94514735451421383,{"$f":"H$362*H$7","v":-0.83192657767136358},-0.85260167605136172,-0.89154781828317531,-0.91326880610402794,-0.93992638206598322,-0.9705332285408208,-0.9863303105923501,-1.0110132512978645,-1.0406327801444817,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},{"$f":"I$375*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,-0.52779441031214414,{"$f":"H$739*H$7","v":-0.46456903824350093},{"$f":"I$739*I$7","v":-0.47760068707613229},-0.49840178931537366,-0.510575045201489,-0.52547831679115409,-0.5425894804681769,-0.55142104881760812,-0.5652203743635944,-0.58177956501877781,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1136:G1185)","v":28.544415097785599},{"$f":"SUM(H1136:H1185)","v":24.266975379729676},41.394924767380793,23.825238099796596,28.242082885406308,31.30571418089459,{"$f":"SUM(M1136:M1185)","v":15.57704262930384},23.464037742656764,27.066138242430611,12.137554832872709,{"$f":"SUM(Q1136:Q1185)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"G770*G$6","v":0.35990432725598942},{"$f":"H770*H$6","v":0.30597191845268573},0.48495361496705669,0.25671136821180796,{"$f":"IF(COUNT($H1136:J1136)>='RFM input'!$AA$7,0,K770*K$6)","v":0.27552861142492852},{"$f":"IF(COUNT($H1136:K1136)>='RFM input'!$AA$7,0,L770*L$6)","v":0.27117847473798318},{"$f":"IF(COUNT($H1136:L1136)>='RFM input'!$AA$7,0,M770*M$6)","v":0.1167261275100514},{"$f":"IF(COUNT($H1136:M1136)>='RFM input'!$AA$7,0,N770*N$6)","v":0.14549498113170126},{"$f":"IF(COUNT($H1136:N1136)>='RFM input'!$AA$7,0,O770*O$6)","v":0.13070427729349901},{"$f":"IF(COUNT($H1136:O1136)>='RFM input'!$AA$7,0,P770*P$6)","v":4.0598474424419058E-2},{"$f":"IF(COUNT($H1136:P1136)>='RFM input'!$AA$7,0,Q770*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,0.21064987786271372,0.17908355740784118,0.30760625134860287,0.17827142143858551,{"$f":"IF(COUNT($H1137:J1137)>='RFM input'!$AA$7,0,K771*K$6)","v":0.21300403345739943},{"$f":"IF(COUNT($H1137:K1137)>='RFM input'!$AA$7,0,L771*L$6)","v":0.25238842121688593},{"$f":"IF(COUNT($H1137:L1137)>='RFM input'!$AA$7,0,M771*M$6)","v":0.1266791960037032},{"$f":"IF(COUNT($H1137:M1137)>='RFM input'!$AA$7,0,N771*N$6)","v":0.19224365049796385},{"$f":"IF(COUNT($H1137:N1137)>='RFM input'!$AA$7,0,O771*O$6)","v":0.22391957044540184},{"$f":"IF(COUNT($H1137:O1137)>='RFM input'!$AA$7,0,P771*P$6)","v":0.10134827230194624},{"$f":"IF(COUNT($H1137:P1137)>='RFM input'!$AA$7,0,Q771*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,0.39610449443803103,0.33674741561173765,0.57345511123879422,0.32936603913170176,{"$f":"IF(COUNT($H1138:J1138)>='RFM input'!$AA$7,0,K772*K$6)","v":0.38992626276098441},{"$f":"IF(COUNT($H1138:K1138)>='RFM input'!$AA$7,0,L772*L$6)","v":0.4311144992882357},{"$f":"IF(COUNT($H1138:L1138)>='RFM input'!$AA$7,0,M772*M$6)","v":0.21398196215881252},{"$f":"IF(COUNT($H1138:M1138)>='RFM input'!$AA$7,0,N772*N$6)","v":0.32080709022964154},{"$f":"IF(COUNT($H1138:N1138)>='RFM input'!$AA$7,0,O772*O$6)","v":0.36885950713277693},{"$f":"IF(COUNT($H1138:O1138)>='RFM input'!$AA$7,0,P772*P$6)","v":0.16464810251781492},{"$f":"IF(COUNT($H1138:P1138)>='RFM input'!$AA$7,0,Q772*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,17.052418034197419,14.497077876114174,24.906612590192481,14.43448547000628,{"$f":"IF(COUNT($H1139:J1139)>='RFM input'!$AA$7,0,K773*K$6)","v":17.250937006726382},{"$f":"IF(COUNT($H1139:K1139)>='RFM input'!$AA$7,0,L773*L$6)","v":19.271364883855064},{"$f":"IF(COUNT($H1139:L1139)>='RFM input'!$AA$7,0,M773*M$6)","v":9.6711470141339468},{"$f":"IF(COUNT($H1139:M1139)>='RFM input'!$AA$7,0,N773*N$6)","v":14.674016065788235},{"$f":"IF(COUNT($H1139:N1139)>='RFM input'!$AA$7,0,O773*O$6)","v":17.088715071490071},{"$f":"IF(COUNT($H1139:O1139)>='RFM input'!$AA$7,0,P773*P$6)","v":7.7330257348806812},{"$f":"IF(COUNT($H1139:P1139)>='RFM input'!$AA$7,0,Q773*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,0.13213270755901704,0.11233234768367827,0.1879806546945596,0.10596434386719482,{"$f":"IF(COUNT($H1140:J1140)>='RFM input'!$AA$7,0,K774*K$6)","v":0.12279145662715063},{"$f":"IF(COUNT($H1140:K1140)>='RFM input'!$AA$7,0,L774*L$6)","v":0.13269123637701852},{"$f":"IF(COUNT($H1140:L1140)>='RFM input'!$AA$7,0,M774*M$6)","v":6.4220274239109434E-2},{"$f":"IF(COUNT($H1140:M1140)>='RFM input'!$AA$7,0,N774*N$6)","v":9.3572487457018405E-2},{"$f":"IF(COUNT($H1140:N1140)>='RFM input'!$AA$7,0,O774*O$6)","v":0.10423030923727358},{"$f":"IF(COUNT($H1140:O1140)>='RFM input'!$AA$7,0,P774*P$6)","v":4.4896633052888053E-2},{"$f":"IF(COUNT($H1140:P1140)>='RFM input'!$AA$7,0,Q774*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,5.3223127239309687,4.5247531397087339,7.5926361167936687,4.3027958488654114,{"$f":"IF(COUNT($H1141:J1141)>='RFM input'!$AA$7,0,K775*K$6)","v":5.0016415109424344},{"$f":"IF(COUNT($H1141:K1141)>='RFM input'!$AA$7,0,L775*L$6)","v":5.428388292757905},{"$f":"IF(COUNT($H1141:L1141)>='RFM input'!$AA$7,0,M775*M$6)","v":2.6462323214316541},{"$f":"IF(COUNT($H1141:M1141)>='RFM input'!$AA$7,0,N775*N$6)","v":3.9133360353954405},{"$f":"IF(COUNT($H1141:N1141)>='RFM input'!$AA$7,0,O775*O$6)","v":4.3830285901762904},{"$f":"IF(COUNT($H1141:O1141)>='RFM input'!$AA$7,0,P775*P$6)","v":1.9000676823368681},{"$f":"IF(COUNT($H1141:P1141)>='RFM input'!$AA$7,0,Q775*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,7.8524580492215848E-3,6.6757509480585954E-3,1.1412914060723976E-2,6.0471135565370341E-3,{"$f":"IF(COUNT($H1142:J1142)>='RFM input'!$AA$7,0,K776*K$6)","v":6.4983162817434121E-3},{"$f":"IF(COUNT($H1142:K1142)>='RFM input'!$AA$7,0,L776*L$6)","v":6.4060968460533906E-3},{"$f":"IF(COUNT($H1142:L1142)>='RFM input'!$AA$7,0,M776*M$6)","v":2.7636700983443684E-3},{"$f":"IF(COUNT($H1142:M1142)>='RFM input'!$AA$7,0,N776*N$6)","v":3.4566727560128769E-3},{"$f":"IF(COUNT($H1142:N1142)>='RFM input'!$AA$7,0,O776*O$6)","v":3.1229570258701237E-3},{"$f":"IF(COUNT($H1142:O1142)>='RFM input'!$AA$7,0,P776*P$6)","v":9.8100845268095892E-4},{"$f":"IF(COUNT($H1142:P1142)>='RFM input'!$AA$7,0,Q776*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,4.3331138701099885E-2,3.6837877827695133E-2,6.3275275911617329E-2,3.667081968987411E-2,{"$f":"IF(COUNT($H1143:J1143)>='RFM input'!$AA$7,0,K777*K$6)","v":4.3815393634605126E-2},{"$f":"IF(COUNT($H1143:K1143)>='RFM input'!$AA$7,0,L777*L$6)","v":5.509842924855074E-2},{"$f":"IF(COUNT($H1143:L1143)>='RFM input'!$AA$7,0,M777*M$6)","v":2.8001894103708298E-2},{"$f":"IF(COUNT($H1143:M1143)>='RFM input'!$AA$7,0,N777*N$6)","v":4.2503426829515363E-2},{"$f":"IF(COUNT($H1143:N1143)>='RFM input'!$AA$7,0,O777*O$6)","v":4.9517470269021938E-2},{"$f":"IF(COUNT($H1143:O1143)>='RFM input'!$AA$7,0,P777*P$6)","v":3.5888727480765617E-2},{"$f":"IF(COUNT($H1143:P1143)>='RFM input'!$AA$7,0,Q777*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,0.22660638067897376,0.19264894523107282,0.3394290939785588,0.20182270452779177,{"$f":"IF(COUNT($H1144:J1144)>='RFM input'!$AA$7,0,K778*K$6)","v":0.2476915010113801},{"$f":"IF(COUNT($H1144:K1144)>='RFM input'!$AA$7,0,L778*L$6)","v":0.28438653819825088},{"$f":"IF(COUNT($H1144:L1144)>='RFM input'!$AA$7,0,M778*M$6)","v":0.14678014874748616},{"$f":"IF(COUNT($H1144:M1144)>='RFM input'!$AA$7,0,N778*N$6)","v":0.22934398241794507},{"$f":"IF(COUNT($H1144:N1144)>='RFM input'!$AA$7,0,O778*O$6)","v":0.27521277890153417},{"$f":"IF(COUNT($H1144:O1144)>='RFM input'!$AA$7,0,P778*P$6)","v":0.1284326301540484},{"$f":"IF(COUNT($H1144:P1144)>='RFM input'!$AA$7,0,Q778*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,7.1459700863426484E-2,6.0751316695578234E-2,0.10703803417792417,6.3644236538225207E-2,{"$f":"IF(COUNT($H1145:J1145)>='RFM input'!$AA$7,0,K779*K$6)","v":7.8108835751457953E-2},{"$f":"IF(COUNT($H1145:K1145)>='RFM input'!$AA$7,0,L779*L$6)","v":8.9680515122044238E-2},{"$f":"IF(COUNT($H1145:L1145)>='RFM input'!$AA$7,0,M779*M$6)","v":4.6286717482345981E-2},{"$f":"IF(COUNT($H1145:M1145)>='RFM input'!$AA$7,0,N779*N$6)","v":7.2322996066164935E-2},{"$f":"IF(COUNT($H1145:N1145)>='RFM input'!$AA$7,0,O779*O$6)","v":8.6787595279397944E-2},{"$f":"IF(COUNT($H1145:O1145)>='RFM input'!$AA$7,0,P779*P$6)","v":4.0500877797052103E-2},{"$f":"IF(COUNT($H1145:P1145)>='RFM input'!$AA$7,0,Q779*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"G780*G$6","v":0.23079179586974982},0.19620716728749141,0.31098074470265097,0.16461840884631318,{"$f":"IF(COUNT($H1146:J1146)>='RFM input'!$AA$7,0,K780*K$6)","v":0.17668513054311846},{"$f":"IF(COUNT($H1146:K1146)>='RFM input'!$AA$7,0,L780*L$6)","v":0.17389556736694445},{"$f":"IF(COUNT($H1146:L1146)>='RFM input'!$AA$7,0,M780*M$6)","v":7.4851649599102899E-2},{"$f":"IF(COUNT($H1146:M1146)>='RFM input'!$AA$7,0,N780*N$6)","v":9.3299928459979073E-2},{"$f":"IF(COUNT($H1146:N1146)>='RFM input'!$AA$7,0,O780*O$6)","v":8.3815260334362679E-2},{"$f":"IF(COUNT($H1146:O1146)>='RFM input'!$AA$7,0,P780*P$6)","v":2.603412660642819E-2},{"$f":"IF(COUNT($H1146:P1146)>='RFM input'!$AA$7,0,Q780*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,1.0892720781917899E-3,9.2604240138582363E-4,1.3038840101390154E-3,5.8376511203978097E-4,{"$f":"IF(COUNT($H1147:J1147)>='RFM input'!$AA$7,0,K781*K$6)","v":4.7718186115419838E-4},{"$f":"IF(COUNT($H1147:K1147)>='RFM input'!$AA$7,0,L781*L$6)","v":2.7446093202999824E-4},{"$f":"IF(COUNT($H1147:L1147)>='RFM input'!$AA$7,0,M781*M$6)","v":1.0011659312076544E-6},{"$f":"IF(COUNT($H1147:M1147)>='RFM input'!$AA$7,0,N781*N$6)","v":1.5643217675119457E-6},{"$f":"IF(COUNT($H1147:N1147)>='RFM input'!$AA$7,0,O781*O$6)","v":1.8771861210143353E-6},{"$f":"IF(COUNT($H1147:O1147)>='RFM input'!$AA$7,0,P781*P$6)","v":8.7602018980668382E-7},{"$f":"IF(COUNT($H1147:P1147)>='RFM input'!$AA$7,0,Q781*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,0.10591590050365653,9.0044183460726249E-2,0.12678379612506402,5.676268469761038E-2,{"$f":"IF(COUNT($H1148:J1148)>='RFM input'!$AA$7,0,K782*K$6)","v":4.6399010440125205E-2},{"$f":"IF(COUNT($H1148:K1148)>='RFM input'!$AA$7,0,L782*L$6)","v":2.6687342263731272E-2},{"$f":"IF(COUNT($H1148:L1148)>='RFM input'!$AA$7,0,M782*M$6)","v":9.7348856433990136E-5},{"$f":"IF(COUNT($H1148:M1148)>='RFM input'!$AA$7,0,N782*N$6)","v":1.521075881781082E-4},{"$f":"IF(COUNT($H1148:N1148)>='RFM input'!$AA$7,0,O782*O$6)","v":1.8252910581372992E-4},{"$f":"IF(COUNT($H1148:O1148)>='RFM input'!$AA$7,0,P782*P$6)","v":8.5180249379740051E-5},{"$f":"IF(COUNT($H1148:P1148)>='RFM input'!$AA$7,0,Q782*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,2.4580878295106019,2.0897382775439826,3.5894783818206917,2.0802614073829839,{"$f":"IF(COUNT($H1149:J1149)>='RFM input'!$AA$7,0,K783*K$6)","v":2.4855586321276473},{"$f":"IF(COUNT($H1149:K1149)>='RFM input'!$AA$7,0,L783*L$6)","v":2.7766649908369554},{"$f":"IF(COUNT($H1149:L1149)>='RFM input'!$AA$7,0,M783*M$6)","v":1.393441259764673},{"$f":"IF(COUNT($H1149:M1149)>='RFM input'!$AA$7,0,N783*N$6)","v":2.1142644929795638},{"$f":"IF(COUNT($H1149:N1149)>='RFM input'!$AA$7,0,O783*O$6)","v":2.4621775190876511},{"$f":"IF(COUNT($H1149:O1149)>='RFM input'!$AA$7,0,P783*P$6)","v":1.1141893777367613},{"$f":"IF(COUNT($H1149:P1149)>='RFM input'!$AA$7,0,Q783*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,5.5369896500921424E-2,4.7072602838874704E-2,8.0557673199752516E-2,4.6508412867285756E-2,{"$f":"IF(COUNT($H1150:J1150)>='RFM input'!$AA$7,0,K784*K$6)","v":5.534108913758206E-2},{"$f":"IF(COUNT($H1150:K1150)>='RFM input'!$AA$7,0,L784*L$6)","v":6.1554310098546977E-2},{"$f":"IF(COUNT($H1150:L1150)>='RFM input'!$AA$7,0,M784*M$6)","v":3.0748561833215438E-2},{"$f":"IF(COUNT($H1150:M1150)>='RFM input'!$AA$7,0,N784*N$6)","v":4.6423107288453523E-2},{"$f":"IF(COUNT($H1150:N1150)>='RFM input'!$AA$7,0,O784*O$6)","v":5.3778511160889629E-2},{"$f":"IF(COUNT($H1150:O1150)>='RFM input'!$AA$7,0,P784*P$6)","v":2.4200073487716967E-2},{"$f":"IF(COUNT($H1150:P1150)>='RFM input'!$AA$7,0,Q784*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,0.2670758568343688,0.22705398657205703,0.36914308157462161,0.20142985245992776,{"$f":"IF(COUNT($H1151:J1151)>='RFM input'!$AA$7,0,K785*K$6)","v":0.22464672936711907},{"$f":"IF(COUNT($H1151:K1151)>='RFM input'!$AA$7,0,L785*L$6)","v":0.23214395060632639},{"$f":"IF(COUNT($H1151:L1151)>='RFM input'!$AA$7,0,M785*M$6)","v":0.1065519596385246},{"$f":"IF(COUNT($H1151:M1151)>='RFM input'!$AA$7,0,N785*N$6)","v":0.14542987558632955},{"$f":"IF(COUNT($H1151:N1151)>='RFM input'!$AA$7,0,O785*O$6)","v":0.1494624420330789},{"$f":"IF(COUNT($H1151:O1151)>='RFM input'!$AA$7,0,P785*P$6)","v":5.8106072047509907E-2},{"$f":"IF(COUNT($H1151:P1151)>='RFM input'!$AA$7,0,Q785*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,0.11149483704503729,9.4787104807370473E-2,0.16281285902524581,9.4357249502115617E-2,{"$f":"IF(COUNT($H1152:J1152)>='RFM input'!$AA$7,0,K786*K$6)","v":0.11274086764838381},{"$f":"IF(COUNT($H1152:K1152)>='RFM input'!$AA$7,0,L786*L$6)","v":0.12594497518164902},{"$f":"IF(COUNT($H1152:L1152)>='RFM input'!$AA$7,0,M786*M$6)","v":6.3204212772261154E-2},{"$f":"IF(COUNT($H1152:M1152)>='RFM input'!$AA$7,0,N786*N$6)","v":9.5899573760062876E-2},{"$f":"IF(COUNT($H1152:N1152)>='RFM input'!$AA$7,0,O786*O$6)","v":0.11168033866441948},{"$f":"IF(COUNT($H1152:O1152)>='RFM input'!$AA$7,0,P786*P$6)","v":5.0537804880960983E-2},{"$f":"IF(COUNT($H1152:P1152)>='RFM input'!$AA$7,0,Q786*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,1.8876101079859584E-2,1.6047478240525472E-2,2.6089898964752591E-2,1.4236443161138288E-2,{"$f":"IF(COUNT($H1153:J1153)>='RFM input'!$AA$7,0,K787*K$6)","v":1.5877340696592364E-2},{"$f":"IF(COUNT($H1153:K1153)>='RFM input'!$AA$7,0,L787*L$6)","v":1.6407221261637642E-2},{"$f":"IF(COUNT($H1153:L1153)>='RFM input'!$AA$7,0,M787*M$6)","v":7.5307651699915278E-3},{"$f":"IF(COUNT($H1153:M1153)>='RFM input'!$AA$7,0,N787*N$6)","v":1.0278536832707443E-2},{"$f":"IF(COUNT($H1153:N1153)>='RFM input'!$AA$7,0,O787*O$6)","v":1.0563546240754751E-2},{"$f":"IF(COUNT($H1153:O1153)>='RFM input'!$AA$7,0,P787*P$6)","v":4.1067586652080183E-3},{"$f":"IF(COUNT($H1153:P1153)>='RFM input'!$AA$7,0,Q787*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,0.94514735451421383,0.80351506603448886,1.3801728139792471,0.8022250293676898,{"$f":"IF(COUNT($H1154:J1154)>='RFM input'!$AA$7,0,K788*K$6)","v":0.95852534173944892},{"$f":"IF(COUNT($H1154:K1154)>='RFM input'!$AA$7,0,L788*L$6)","v":1.0707903009144695},{"$f":"IF(COUNT($H1154:L1154)>='RFM input'!$AA$7,0,M788*M$6)","v":0.53736705829023235},{"$f":"IF(COUNT($H1154:M1154)>='RFM input'!$AA$7,0,N788*N$6)","v":0.81534841024662796},{"$f":"IF(COUNT($H1154:N1154)>='RFM input'!$AA$7,0,O788*O$6)","v":0.9495216964778187},{"$f":"IF(COUNT($H1154:O1154)>='RFM input'!$AA$7,0,P788*P$6)","v":0.42968110650479119},{"$f":"IF(COUNT($H1154:P1154)>='RFM input'!$AA$7,0,Q788*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1155:J1155)>='RFM input'!$AA$7,0,K789*K$6)","v":0},{"$f":"IF(COUNT($H1155:K1155)>='RFM input'!$AA$7,0,L789*L$6)","v":0},{"$f":"IF(COUNT($H1155:L1155)>='RFM input'!$AA$7,0,M789*M$6)","v":0},{"$f":"IF(COUNT($H1155:M1155)>='RFM input'!$AA$7,0,N789*N$6)","v":0},{"$f":"IF(COUNT($H1155:N1155)>='RFM input'!$AA$7,0,O789*O$6)","v":0},{"$f":"IF(COUNT($H1155:O1155)>='RFM input'!$AA$7,0,P789*P$6)","v":0},{"$f":"IF(COUNT($H1155:P1155)>='RFM input'!$AA$7,0,Q789*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G790*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1156:J1156)>='RFM input'!$AA$7,0,K790*K$6)","v":0},{"$f":"IF(COUNT($H1156:K1156)>='RFM input'!$AA$7,0,L790*L$6)","v":0},{"$f":"IF(COUNT($H1156:L1156)>='RFM input'!$AA$7,0,M790*M$6)","v":0},{"$f":"IF(COUNT($H1156:M1156)>='RFM input'!$AA$7,0,N790*N$6)","v":0},{"$f":"IF(COUNT($H1156:N1156)>='RFM input'!$AA$7,0,O790*O$6)","v":0},{"$f":"IF(COUNT($H1156:O1156)>='RFM input'!$AA$7,0,P790*P$6)","v":0},{"$f":"IF(COUNT($H1156:P1156)>='RFM input'!$AA$7,0,Q790*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1157:J1157)>='RFM input'!$AA$7,0,K791*K$6)","v":0},{"$f":"IF(COUNT($H1157:K1157)>='RFM input'!$AA$7,0,L791*L$6)","v":0},{"$f":"IF(COUNT($H1157:L1157)>='RFM input'!$AA$7,0,M791*M$6)","v":0},{"$f":"IF(COUNT($H1157:M1157)>='RFM input'!$AA$7,0,N791*N$6)","v":0},{"$f":"IF(COUNT($H1157:N1157)>='RFM input'!$AA$7,0,O791*O$6)","v":0},{"$f":"IF(COUNT($H1157:O1157)>='RFM input'!$AA$7,0,P791*P$6)","v":0},{"$f":"IF(COUNT($H1157:P1157)>='RFM input'!$AA$7,0,Q791*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1158:J1158)>='RFM input'!$AA$7,0,K792*K$6)","v":0},{"$f":"IF(COUNT($H1158:K1158)>='RFM input'!$AA$7,0,L792*L$6)","v":0},{"$f":"IF(COUNT($H1158:L1158)>='RFM input'!$AA$7,0,M792*M$6)","v":0},{"$f":"IF(COUNT($H1158:M1158)>='RFM input'!$AA$7,0,N792*N$6)","v":0},{"$f":"IF(COUNT($H1158:N1158)>='RFM input'!$AA$7,0,O792*O$6)","v":0},{"$f":"IF(COUNT($H1158:O1158)>='RFM input'!$AA$7,0,P792*P$6)","v":0},{"$f":"IF(COUNT($H1158:P1158)>='RFM input'!$AA$7,0,Q792*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1159:J1159)>='RFM input'!$AA$7,0,K793*K$6)","v":0},{"$f":"IF(COUNT($H1159:K1159)>='RFM input'!$AA$7,0,L793*L$6)","v":0},{"$f":"IF(COUNT($H1159:L1159)>='RFM input'!$AA$7,0,M793*M$6)","v":0},{"$f":"IF(COUNT($H1159:M1159)>='RFM input'!$AA$7,0,N793*N$6)","v":0},{"$f":"IF(COUNT($H1159:N1159)>='RFM input'!$AA$7,0,O793*O$6)","v":0},{"$f":"IF(COUNT($H1159:O1159)>='RFM input'!$AA$7,0,P793*P$6)","v":0},{"$f":"IF(COUNT($H1159:P1159)>='RFM input'!$AA$7,0,Q793*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1160:J1160)>='RFM input'!$AA$7,0,K794*K$6)","v":0},{"$f":"IF(COUNT($H1160:K1160)>='RFM input'!$AA$7,0,L794*L$6)","v":0},{"$f":"IF(COUNT($H1160:L1160)>='RFM input'!$AA$7,0,M794*M$6)","v":0},{"$f":"IF(COUNT($H1160:M1160)>='RFM input'!$AA$7,0,N794*N$6)","v":0},{"$f":"IF(COUNT($H1160:N1160)>='RFM input'!$AA$7,0,O794*O$6)","v":0},{"$f":"IF(COUNT($H1160:O1160)>='RFM input'!$AA$7,0,P794*P$6)","v":0},{"$f":"IF(COUNT($H1160:P1160)>='RFM input'!$AA$7,0,Q794*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1161:J1161)>='RFM input'!$AA$7,0,K795*K$6)","v":0},{"$f":"IF(COUNT($H1161:K1161)>='RFM input'!$AA$7,0,L795*L$6)","v":0},{"$f":"IF(COUNT($H1161:L1161)>='RFM input'!$AA$7,0,M795*M$6)","v":0},{"$f":"IF(COUNT($H1161:M1161)>='RFM input'!$AA$7,0,N795*N$6)","v":0},{"$f":"IF(COUNT($H1161:N1161)>='RFM input'!$AA$7,0,O795*O$6)","v":0},{"$f":"IF(COUNT($H1161:O1161)>='RFM input'!$AA$7,0,P795*P$6)","v":0},{"$f":"IF(COUNT($H1161:P1161)>='RFM input'!$AA$7,0,Q795*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1162:J1162)>='RFM input'!$AA$7,0,K796*K$6)","v":0},{"$f":"IF(COUNT($H1162:K1162)>='RFM input'!$AA$7,0,L796*L$6)","v":0},{"$f":"IF(COUNT($H1162:L1162)>='RFM input'!$AA$7,0,M796*M$6)","v":0},{"$f":"IF(COUNT($H1162:M1162)>='RFM input'!$AA$7,0,N796*N$6)","v":0},{"$f":"IF(COUNT($H1162:N1162)>='RFM input'!$AA$7,0,O796*O$6)","v":0},{"$f":"IF(COUNT($H1162:O1162)>='RFM input'!$AA$7,0,P796*P$6)","v":0},{"$f":"IF(COUNT($H1162:P1162)>='RFM input'!$AA$7,0,Q796*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1163:J1163)>='RFM input'!$AA$7,0,K797*K$6)","v":0},{"$f":"IF(COUNT($H1163:K1163)>='RFM input'!$AA$7,0,L797*L$6)","v":0},{"$f":"IF(COUNT($H1163:L1163)>='RFM input'!$AA$7,0,M797*M$6)","v":0},{"$f":"IF(COUNT($H1163:M1163)>='RFM input'!$AA$7,0,N797*N$6)","v":0},{"$f":"IF(COUNT($H1163:N1163)>='RFM input'!$AA$7,0,O797*O$6)","v":0},{"$f":"IF(COUNT($H1163:O1163)>='RFM input'!$AA$7,0,P797*P$6)","v":0},{"$f":"IF(COUNT($H1163:P1163)>='RFM input'!$AA$7,0,Q797*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1164:J1164)>='RFM input'!$AA$7,0,K798*K$6)","v":0},{"$f":"IF(COUNT($H1164:K1164)>='RFM input'!$AA$7,0,L798*L$6)","v":0},{"$f":"IF(COUNT($H1164:L1164)>='RFM input'!$AA$7,0,M798*M$6)","v":0},{"$f":"IF(COUNT($H1164:M1164)>='RFM input'!$AA$7,0,N798*N$6)","v":0},{"$f":"IF(COUNT($H1164:N1164)>='RFM input'!$AA$7,0,O798*O$6)","v":0},{"$f":"IF(COUNT($H1164:O1164)>='RFM input'!$AA$7,0,P798*P$6)","v":0},{"$f":"IF(COUNT($H1164:P1164)>='RFM input'!$AA$7,0,Q798*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G799*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1165:J1165)>='RFM input'!$AA$7,0,K799*K$6)","v":0},{"$f":"IF(COUNT($H1165:K1165)>='RFM input'!$AA$7,0,L799*L$6)","v":0},{"$f":"IF(COUNT($H1165:L1165)>='RFM input'!$AA$7,0,M799*M$6)","v":0},{"$f":"IF(COUNT($H1165:M1165)>='RFM input'!$AA$7,0,N799*N$6)","v":0},{"$f":"IF(COUNT($H1165:N1165)>='RFM input'!$AA$7,0,O799*O$6)","v":0},{"$f":"IF(COUNT($H1165:O1165)>='RFM input'!$AA$7,0,P799*P$6)","v":0},{"$f":"IF(COUNT($H1165:P1165)>='RFM input'!$AA$7,0,Q799*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1166:J1166)>='RFM input'!$AA$7,0,K800*K$6)","v":0},{"$f":"IF(COUNT($H1166:K1166)>='RFM input'!$AA$7,0,L800*L$6)","v":0},{"$f":"IF(COUNT($H1166:L1166)>='RFM input'!$AA$7,0,M800*M$6)","v":0},{"$f":"IF(COUNT($H1166:M1166)>='RFM input'!$AA$7,0,N800*N$6)","v":0},{"$f":"IF(COUNT($H1166:N1166)>='RFM input'!$AA$7,0,O800*O$6)","v":0},{"$f":"IF(COUNT($H1166:O1166)>='RFM input'!$AA$7,0,P800*P$6)","v":0},{"$f":"IF(COUNT($H1166:P1166)>='RFM input'!$AA$7,0,Q800*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1167:J1167)>='RFM input'!$AA$7,0,K801*K$6)","v":0},{"$f":"IF(COUNT($H1167:K1167)>='RFM input'!$AA$7,0,L801*L$6)","v":0},{"$f":"IF(COUNT($H1167:L1167)>='RFM input'!$AA$7,0,M801*M$6)","v":0},{"$f":"IF(COUNT($H1167:M1167)>='RFM input'!$AA$7,0,N801*N$6)","v":0},{"$f":"IF(COUNT($H1167:N1167)>='RFM input'!$AA$7,0,O801*O$6)","v":0},{"$f":"IF(COUNT($H1167:O1167)>='RFM input'!$AA$7,0,P801*P$6)","v":0},{"$f":"IF(COUNT($H1167:P1167)>='RFM input'!$AA$7,0,Q801*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1168:J1168)>='RFM input'!$AA$7,0,K802*K$6)","v":0},{"$f":"IF(COUNT($H1168:K1168)>='RFM input'!$AA$7,0,L802*L$6)","v":0},{"$f":"IF(COUNT($H1168:L1168)>='RFM input'!$AA$7,0,M802*M$6)","v":0},{"$f":"IF(COUNT($H1168:M1168)>='RFM input'!$AA$7,0,N802*N$6)","v":0},{"$f":"IF(COUNT($H1168:N1168)>='RFM input'!$AA$7,0,O802*O$6)","v":0},{"$f":"IF(COUNT($H1168:O1168)>='RFM input'!$AA$7,0,P802*P$6)","v":0},{"$f":"IF(COUNT($H1168:P1168)>='RFM input'!$AA$7,0,Q802*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1169:J1169)>='RFM input'!$AA$7,0,K803*K$6)","v":0},{"$f":"IF(COUNT($H1169:K1169)>='RFM input'!$AA$7,0,L803*L$6)","v":0},{"$f":"IF(COUNT($H1169:L1169)>='RFM input'!$AA$7,0,M803*M$6)","v":0},{"$f":"IF(COUNT($H1169:M1169)>='RFM input'!$AA$7,0,N803*N$6)","v":0},{"$f":"IF(COUNT($H1169:N1169)>='RFM input'!$AA$7,0,O803*O$6)","v":0},{"$f":"IF(COUNT($H1169:O1169)>='RFM input'!$AA$7,0,P803*P$6)","v":0},{"$f":"IF(COUNT($H1169:P1169)>='RFM input'!$AA$7,0,Q803*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1170:J1170)>='RFM input'!$AA$7,0,K804*K$6)","v":0},{"$f":"IF(COUNT($H1170:K1170)>='RFM input'!$AA$7,0,L804*L$6)","v":0},{"$f":"IF(COUNT($H1170:L1170)>='RFM input'!$AA$7,0,M804*M$6)","v":0},{"$f":"IF(COUNT($H1170:M1170)>='RFM input'!$AA$7,0,N804*N$6)","v":0},{"$f":"IF(COUNT($H1170:N1170)>='RFM input'!$AA$7,0,O804*O$6)","v":0},{"$f":"IF(COUNT($H1170:O1170)>='RFM input'!$AA$7,0,P804*P$6)","v":0},{"$f":"IF(COUNT($H1170:P1170)>='RFM input'!$AA$7,0,Q804*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1171:J1171)>='RFM input'!$AA$7,0,K805*K$6)","v":0},{"$f":"IF(COUNT($H1171:K1171)>='RFM input'!$AA$7,0,L805*L$6)","v":0},{"$f":"IF(COUNT($H1171:L1171)>='RFM input'!$AA$7,0,M805*M$6)","v":0},{"$f":"IF(COUNT($H1171:M1171)>='RFM input'!$AA$7,0,N805*N$6)","v":0},{"$f":"IF(COUNT($H1171:N1171)>='RFM input'!$AA$7,0,O805*O$6)","v":0},{"$f":"IF(COUNT($H1171:O1171)>='RFM input'!$AA$7,0,P805*P$6)","v":0},{"$f":"IF(COUNT($H1171:P1171)>='RFM input'!$AA$7,0,Q805*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1172:J1172)>='RFM input'!$AA$7,0,K806*K$6)","v":0},{"$f":"IF(COUNT($H1172:K1172)>='RFM input'!$AA$7,0,L806*L$6)","v":0},{"$f":"IF(COUNT($H1172:L1172)>='RFM input'!$AA$7,0,M806*M$6)","v":0},{"$f":"IF(COUNT($H1172:M1172)>='RFM input'!$AA$7,0,N806*N$6)","v":0},{"$f":"IF(COUNT($H1172:N1172)>='RFM input'!$AA$7,0,O806*O$6)","v":0},{"$f":"IF(COUNT($H1172:O1172)>='RFM input'!$AA$7,0,P806*P$6)","v":0},{"$f":"IF(COUNT($H1172:P1172)>='RFM input'!$AA$7,0,Q806*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1173:J1173)>='RFM input'!$AA$7,0,K807*K$6)","v":0},{"$f":"IF(COUNT($H1173:K1173)>='RFM input'!$AA$7,0,L807*L$6)","v":0},{"$f":"IF(COUNT($H1173:L1173)>='RFM input'!$AA$7,0,M807*M$6)","v":0},{"$f":"IF(COUNT($H1173:M1173)>='RFM input'!$AA$7,0,N807*N$6)","v":0},{"$f":"IF(COUNT($H1173:N1173)>='RFM input'!$AA$7,0,O807*O$6)","v":0},{"$f":"IF(COUNT($H1173:O1173)>='RFM input'!$AA$7,0,P807*P$6)","v":0},{"$f":"IF(COUNT($H1173:P1173)>='RFM input'!$AA$7,0,Q807*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1174:J1174)>='RFM input'!$AA$7,0,K808*K$6)","v":0},{"$f":"IF(COUNT($H1174:K1174)>='RFM input'!$AA$7,0,L808*L$6)","v":0},{"$f":"IF(COUNT($H1174:L1174)>='RFM input'!$AA$7,0,M808*M$6)","v":0},{"$f":"IF(COUNT($H1174:M1174)>='RFM input'!$AA$7,0,N808*N$6)","v":0},{"$f":"IF(COUNT($H1174:N1174)>='RFM input'!$AA$7,0,O808*O$6)","v":0},{"$f":"IF(COUNT($H1174:O1174)>='RFM input'!$AA$7,0,P808*P$6)","v":0},{"$f":"IF(COUNT($H1174:P1174)>='RFM input'!$AA$7,0,Q808*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1175:J1175)>='RFM input'!$AA$7,0,K809*K$6)","v":0},{"$f":"IF(COUNT($H1175:K1175)>='RFM input'!$AA$7,0,L809*L$6)","v":0},{"$f":"IF(COUNT($H1175:L1175)>='RFM input'!$AA$7,0,M809*M$6)","v":0},{"$f":"IF(COUNT($H1175:M1175)>='RFM input'!$AA$7,0,N809*N$6)","v":0},{"$f":"IF(COUNT($H1175:N1175)>='RFM input'!$AA$7,0,O809*O$6)","v":0},{"$f":"IF(COUNT($H1175:O1175)>='RFM input'!$AA$7,0,P809*P$6)","v":0},{"$f":"IF(COUNT($H1175:P1175)>='RFM input'!$AA$7,0,Q809*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1176:J1176)>='RFM input'!$AA$7,0,K810*K$6)","v":0},{"$f":"IF(COUNT($H1176:K1176)>='RFM input'!$AA$7,0,L810*L$6)","v":0},{"$f":"IF(COUNT($H1176:L1176)>='RFM input'!$AA$7,0,M810*M$6)","v":0},{"$f":"IF(COUNT($H1176:M1176)>='RFM input'!$AA$7,0,N810*N$6)","v":0},{"$f":"IF(COUNT($H1176:N1176)>='RFM input'!$AA$7,0,O810*O$6)","v":0},{"$f":"IF(COUNT($H1176:O1176)>='RFM input'!$AA$7,0,P810*P$6)","v":0},{"$f":"IF(COUNT($H1176:P1176)>='RFM input'!$AA$7,0,Q810*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1177:J1177)>='RFM input'!$AA$7,0,K811*K$6)","v":0},{"$f":"IF(COUNT($H1177:K1177)>='RFM input'!$AA$7,0,L811*L$6)","v":0},{"$f":"IF(COUNT($H1177:L1177)>='RFM input'!$AA$7,0,M811*M$6)","v":0},{"$f":"IF(COUNT($H1177:M1177)>='RFM input'!$AA$7,0,N811*N$6)","v":0},{"$f":"IF(COUNT($H1177:N1177)>='RFM input'!$AA$7,0,O811*O$6)","v":0},{"$f":"IF(COUNT($H1177:O1177)>='RFM input'!$AA$7,0,P811*P$6)","v":0},{"$f":"IF(COUNT($H1177:P1177)>='RFM input'!$AA$7,0,Q811*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1178:J1178)>='RFM input'!$AA$7,0,K812*K$6)","v":0},{"$f":"IF(COUNT($H1178:K1178)>='RFM input'!$AA$7,0,L812*L$6)","v":0},{"$f":"IF(COUNT($H1178:L1178)>='RFM input'!$AA$7,0,M812*M$6)","v":0},{"$f":"IF(COUNT($H1178:M1178)>='RFM input'!$AA$7,0,N812*N$6)","v":0},{"$f":"IF(COUNT($H1178:N1178)>='RFM input'!$AA$7,0,O812*O$6)","v":0},{"$f":"IF(COUNT($H1178:O1178)>='RFM input'!$AA$7,0,P812*P$6)","v":0},{"$f":"IF(COUNT($H1178:P1178)>='RFM input'!$AA$7,0,Q812*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1179:J1179)>='RFM input'!$AA$7,0,K813*K$6)","v":0},{"$f":"IF(COUNT($H1179:K1179)>='RFM input'!$AA$7,0,L813*L$6)","v":0},{"$f":"IF(COUNT($H1179:L1179)>='RFM input'!$AA$7,0,M813*M$6)","v":0},{"$f":"IF(COUNT($H1179:M1179)>='RFM input'!$AA$7,0,N813*N$6)","v":0},{"$f":"IF(COUNT($H1179:N1179)>='RFM input'!$AA$7,0,O813*O$6)","v":0},{"$f":"IF(COUNT($H1179:O1179)>='RFM input'!$AA$7,0,P813*P$6)","v":0},{"$f":"IF(COUNT($H1179:P1179)>='RFM input'!$AA$7,0,Q813*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1180:J1180)>='RFM input'!$AA$7,0,K814*K$6)","v":0},{"$f":"IF(COUNT($H1180:K1180)>='RFM input'!$AA$7,0,L814*L$6)","v":0},{"$f":"IF(COUNT($H1180:L1180)>='RFM input'!$AA$7,0,M814*M$6)","v":0},{"$f":"IF(COUNT($H1180:M1180)>='RFM input'!$AA$7,0,N814*N$6)","v":0},{"$f":"IF(COUNT($H1180:N1180)>='RFM input'!$AA$7,0,O814*O$6)","v":0},{"$f":"IF(COUNT($H1180:O1180)>='RFM input'!$AA$7,0,P814*P$6)","v":0},{"$f":"IF(COUNT($H1180:P1180)>='RFM input'!$AA$7,0,Q814*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1181:J1181)>='RFM input'!$AA$7,0,K815*K$6)","v":0},{"$f":"IF(COUNT($H1181:K1181)>='RFM input'!$AA$7,0,L815*L$6)","v":0},{"$f":"IF(COUNT($H1181:L1181)>='RFM input'!$AA$7,0,M815*M$6)","v":0},{"$f":"IF(COUNT($H1181:M1181)>='RFM input'!$AA$7,0,N815*N$6)","v":0},{"$f":"IF(COUNT($H1181:N1181)>='RFM input'!$AA$7,0,O815*O$6)","v":0},{"$f":"IF(COUNT($H1181:O1181)>='RFM input'!$AA$7,0,P815*P$6)","v":0},{"$f":"IF(COUNT($H1181:P1181)>='RFM input'!$AA$7,0,Q815*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1182:J1182)>='RFM input'!$AA$7,0,K816*K$6)","v":0},{"$f":"IF(COUNT($H1182:K1182)>='RFM input'!$AA$7,0,L816*L$6)","v":0},{"$f":"IF(COUNT($H1182:L1182)>='RFM input'!$AA$7,0,M816*M$6)","v":0},{"$f":"IF(COUNT($H1182:M1182)>='RFM input'!$AA$7,0,N816*N$6)","v":0},{"$f":"IF(COUNT($H1182:N1182)>='RFM input'!$AA$7,0,O816*O$6)","v":0},{"$f":"IF(COUNT($H1182:O1182)>='RFM input'!$AA$7,0,P816*P$6)","v":0},{"$f":"IF(COUNT($H1182:P1182)>='RFM input'!$AA$7,0,Q816*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,0.52779441031214414,0.44870332486151909,0.77320197661463352,0.44847548056608133,{"$f":"IF(COUNT($H1183:J1183)>='RFM input'!$AA$7,0,K817*K$6)","v":0.53588863322666835},{"$f":"IF(COUNT($H1183:K1183)>='RFM input'!$AA$7,0,L817*L$6)","v":0.59865367378430501},{"$f":"IF(COUNT($H1183:L1183)>='RFM input'!$AA$7,0,M817*M$6)","v":0.30042948630431038},{"$f":"IF(COUNT($H1183:M1183)>='RFM input'!$AA$7,0,N817*N$6)","v":0.45584275702344923},{"$f":"IF(COUNT($H1183:N1183)>='RFM input'!$AA$7,0,O817*O$6)","v":0.53085639488856096},{"$f":"IF(COUNT($H1183:O1183)>='RFM input'!$AA$7,0,P817*P$6)","v":0.24022531327459973},{"$f":"IF(COUNT($H1183:P1183)>='RFM input'!$AA$7,0,Q817*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1184:J1184)>='RFM input'!$AA$7,0,K818*K$6)","v":0},{"$f":"IF(COUNT($H1184:K1184)>='RFM input'!$AA$7,0,L818*L$6)","v":0},{"$f":"IF(COUNT($H1184:L1184)>='RFM input'!$AA$7,0,M818*M$6)","v":0},{"$f":"IF(COUNT($H1184:M1184)>='RFM input'!$AA$7,0,N818*N$6)","v":0},{"$f":"IF(COUNT($H1184:N1184)>='RFM input'!$AA$7,0,O818*O$6)","v":0},{"$f":"IF(COUNT($H1184:O1184)>='RFM input'!$AA$7,0,P818*P$6)","v":0},{"$f":"IF(COUNT($H1184:P1184)>='RFM input'!$AA$7,0,Q818*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1185:J1185)>='RFM input'!$AA$7,0,K819*K$6)","v":0},{"$f":"IF(COUNT($H1185:K1185)>='RFM input'!$AA$7,0,L819*L$6)","v":0},{"$f":"IF(COUNT($H1185:L1185)>='RFM input'!$AA$7,0,M819*M$6)","v":0},{"$f":"IF(COUNT($H1185:M1185)>='RFM input'!$AA$7,0,N819*N$6)","v":0},{"$f":"IF(COUNT($H1185:N1185)>='RFM input'!$AA$7,0,O819*O$6)","v":0},{"$f":"IF(COUNT($H1185:O1185)>='RFM input'!$AA$7,0,P819*P$6)","v":0},{"$f":"IF(COUNT($H1185:P1185)>='RFM input'!$AA$7,0,Q819*Q$6)","v":0}]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G1190:G1239)","v":976.45686647008074},{"$f":"SUM(H1190:H1239)","v":976.45686647008074},{"$f":"SUM(I1190:I1239)","v":968.8649959068041},977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,913.78448527485148,886.63896313812177,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!J7","v":12.311727194881946},{"$f":"G1190+G1242+G1294+G1346+G1398+G1450","v":12.311727194881946},{"$f":"H1190+H1242+H1294","v":11.350535961120839},10.536834795239203,{"$f":"IF(COUNT($H1190:J1190)>'RFM input'!$AA$7,0, J1190+J1242+J1294)","v":9.4394061321503528},{"$f":"IF(COUNT($H1190:K1190)>'RFM input'!$AA$7,0, K1190+K1242+K1294)","v":8.327803482276158},{"$f":"IF(COUNT($H1190:L1190)>'RFM input'!$AA$7,0, L1190+L1242+L1294)","v":7.1713614588987191},{"$f":"IF(COUNT($H1190:M1190)>'RFM input'!$AA$7,0, M1190+M1242+M1294)","v":5.8139794460227838},{"$f":"IF(COUNT($H1190:N1190)>'RFM input'!$AA$7,0, N1190+N1242+N1294)","v":4.4613726649514325},{"$f":"IF(COUNT($H1190:O1190)>'RFM input'!$AA$7,0, O1190+O1242+O1294)","v":3.0564851459527129},{"$f":"IF(COUNT($H1190:P1190)>'RFM input'!$AA$7,0, P1190+P1242+P1294)","v":1.5165037831779149},{"$f":"IF(COUNT($H1190:Q1190)>'RFM input'!$AA$7,0, Q1190+Q1242+Q1294)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!J8","v":7.2059812385536501},7.2059812385536501,7.1996490180510824,7.3172315254110289,{"$f":"IF(COUNT($H1191:J1191)>'RFM input'!$AA$7,0, J1191+J1243+J1295)","v":7.2973604054849996},{"$f":"IF(COUNT($H1191:K1191)>'RFM input'!$AA$7,0, K1191+K1243+K1295)","v":7.7507669999508462},{"$f":"IF(COUNT($H1191:L1191)>'RFM input'!$AA$7,0, L1191+L1243+L1295)","v":7.7828531044774465},{"$f":"IF(COUNT($H1191:M1191)>'RFM input'!$AA$7,0, M1191+M1243+M1295)","v":7.6820562738986382},{"$f":"IF(COUNT($H1191:N1191)>'RFM input'!$AA$7,0, N1191+N1243+N1295)","v":7.643121337869716},{"$f":"IF(COUNT($H1191:O1191)>'RFM input'!$AA$7,0, O1191+O1243+O1295)","v":7.6300770718751467},{"$f":"IF(COUNT($H1191:P1191)>'RFM input'!$AA$7,0, P1191+P1243+P1295)","v":7.4875192078414194},{"$f":"IF(COUNT($H1191:Q1191)>'RFM input'!$AA$7,0, Q1191+Q1243+Q1295)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!J9","v":13.550074580567616},13.550074580567616,13.421949360345831,13.518978787996661,{"$f":"IF(COUNT($H1192:J1192)>'RFM input'!$AA$7,0, J1192+J1244+J1296)","v":13.358584927922649},{"$f":"IF(COUNT($H1192:K1192)>'RFM input'!$AA$7,0, K1192+K1244+K1296)","v":13.239387203948446},{"$f":"IF(COUNT($H1192:L1192)>'RFM input'!$AA$7,0, L1192+L1244+L1296)","v":13.146516800131927},{"$f":"IF(COUNT($H1192:M1192)>'RFM input'!$AA$7,0, M1192+M1244+M1296)","v":12.81945132557648},{"$f":"IF(COUNT($H1192:N1192)>'RFM input'!$AA$7,0, N1192+N1244+N1296)","v":12.590404510132119},{"$f":"IF(COUNT($H1192:O1192)>'RFM input'!$AA$7,0, O1192+O1244+O1296)","v":12.395650003841293},{"$f":"IF(COUNT($H1192:P1192)>'RFM input'!$AA$7,0, P1192+P1244+P1296)","v":11.980171963635986},{"$f":"IF(COUNT($H1192:Q1192)>'RFM input'!$AA$7,0, Q1192+Q1244+Q1296)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!J10","v":583.33480025316885},583.33480025316885,582.94936494882927,592.47001724616655,{"$f":"IF(COUNT($H1193:J1193)>'RFM input'!$AA$7,0, J1193+J1245+J1297)","v":591.00432337859058},{"$f":"IF(COUNT($H1193:K1193)>'RFM input'!$AA$7,0, K1193+K1245+K1297)","v":591.8173990138738},{"$f":"IF(COUNT($H1193:L1193)>'RFM input'!$AA$7,0, L1193+L1245+L1297)","v":594.17109468084902},{"$f":"IF(COUNT($H1193:M1193)>'RFM input'!$AA$7,0, M1193+M1245+M1297)","v":586.37368198889806},{"$f":"IF(COUNT($H1193:N1193)>'RFM input'!$AA$7,0, N1193+N1245+N1297)","v":583.29480777352774},{"$f":"IF(COUNT($H1193:O1193)>'RFM input'!$AA$7,0, O1193+O1245+O1297)","v":582.18636604030667},{"$f":"IF(COUNT($H1193:P1193)>'RFM input'!$AA$7,0, P1193+P1245+P1297)","v":571.18911514221327},{"$f":"IF(COUNT($H1193:Q1193)>'RFM input'!$AA$7,0, Q1193+Q1245+Q1297)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!J11","v":4.5200397044146987},4.5200397044146987,4.3997634314996912,4.3493546596398582,{"$f":"IF(COUNT($H1194:J1194)>'RFM input'!$AA$7,0, J1194+J1246+J1298)","v":4.2067443474116528},{"$f":"IF(COUNT($H1194:K1194)>'RFM input'!$AA$7,0, K1194+K1246+K1298)","v":4.0749050655136152},{"$f":"IF(COUNT($H1194:L1194)>'RFM input'!$AA$7,0, L1194+L1246+L1298)","v":3.9455330985652504},{"$f":"IF(COUNT($H1194:M1194)>'RFM input'!$AA$7,0, M1194+M1246+M1298)","v":3.7391565987824569},{"$f":"IF(COUNT($H1194:N1194)>'RFM input'!$AA$7,0, N1194+N1246+N1298)","v":3.5577278886322716},{"$f":"IF(COUNT($H1194:O1194)>'RFM input'!$AA$7,0, O1194+O1246+O1298)","v":3.3800750884103095},{"$f":"IF(COUNT($H1194:P1194)>'RFM input'!$AA$7,0, P1194+P1246+P1298)","v":3.1348303177815233},{"$f":"IF(COUNT($H1194:Q1194)>'RFM input'!$AA$7,0, Q1194+Q1246+Q1298)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!J12","v":182.0674477644715},182.0674477644715,177.7087264092788,176.61021143297566,{"$f":"IF(COUNT($H1195:J1195)>'RFM input'!$AA$7,0, J1195+J1247+J1299)","v":171.35253324525053},{"$f":"IF(COUNT($H1195:K1195)>'RFM input'!$AA$7,0, K1195+K1247+K1299)","v":166.7040533775982},{"$f":"IF(COUNT($H1195:L1195)>'RFM input'!$AA$7,0, L1195+L1247+L1299)","v":162.5778982479558},{"$f":"IF(COUNT($H1195:M1195)>'RFM input'!$AA$7,0, M1195+M1247+M1299)","v":156.37690797440186},{"$f":"IF(COUNT($H1195:N1195)>'RFM input'!$AA$7,0, N1195+N1247+N1299)","v":149.60737587801739},{"$f":"IF(COUNT($H1195:O1195)>'RFM input'!$AA$7,0, O1195+O1247+O1299)","v":143.04795265593376},{"$f":"IF(COUNT($H1195:P1195)>'RFM input'!$AA$7,0, P1195+P1247+P1299)","v":133.69916502172444},{"$f":"IF(COUNT($H1195:Q1195)>'RFM input'!$AA$7,0, Q1195+Q1247+Q1299)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!J13","v":0.26861950243378785},0.26861950243378785,0.26712388044829627,0.2482065246160427,{"$f":"IF(COUNT($H1196:J1196)>'RFM input'!$AA$7,0, J1196+J1248+J1300)","v":0.22262750224491376},{"$f":"IF(COUNT($H1196:K1196)>'RFM input'!$AA$7,0, K1196+K1248+K1300)","v":0.19672916765944676},{"$f":"IF(COUNT($H1196:L1196)>'RFM input'!$AA$7,0, L1196+L1248+L1300)","v":0.16979298166703061},{"$f":"IF(COUNT($H1196:M1196)>'RFM input'!$AA$7,0, M1196+M1248+M1300)","v":0.13812864333027461},{"$f":"IF(COUNT($H1196:N1196)>'RFM input'!$AA$7,0, N1196+N1248+N1300)","v":0.10659693314970023},{"$f":"IF(COUNT($H1196:O1196)>'RFM input'!$AA$7,0, O1196+O1248+O1300)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H1196:P1196)>'RFM input'!$AA$7,0, P1196+P1248+P1300)","v":3.7922260247642371E-2},{"$f":"IF(COUNT($H1196:Q1196)>'RFM input'!$AA$7,0, Q1196+Q1248+Q1300)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!J14","v":1.482286036400122},1.482286036400122,1.4809834848502865,1.5051704627252867,{"$f":"IF(COUNT($H1197:J1197)>'RFM input'!$AA$7,0, J1197+J1249+J1301)","v":1.5010829300744388},{"$f":"IF(COUNT($H1197:K1197)>'RFM input'!$AA$7,0, K1197+K1249+K1301)","v":1.6920549885361449},{"$f":"IF(COUNT($H1197:L1197)>'RFM input'!$AA$7,0, L1197+L1249+L1301)","v":1.7203663689965631},{"$f":"IF(COUNT($H1197:M1197)>'RFM input'!$AA$7,0, M1197+M1249+M1301)","v":1.6984369361074345},{"$f":"IF(COUNT($H1197:N1197)>'RFM input'!$AA$7,0, N1197+N1249+N1301)","v":1.6901963185159488},{"$f":"IF(COUNT($H1197:O1197)>'RFM input'!$AA$7,0, O1197+O1249+O1301)","v":2.701908483194801},{"$f":"IF(COUNT($H1197:P1197)>'RFM input'!$AA$7,0, P1197+P1249+P1301)","v":2.6581614062783028},{"$f":"IF(COUNT($H1197:Q1197)>'RFM input'!$AA$7,0, Q1197+Q1249+Q1301)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!J15","v":7.7518266057265448},7.7518266057265448,7.9444755509576179,8.2839046449361771,{"$f":"IF(COUNT($H1198:J1198)>'RFM input'!$AA$7,0, J1198+J1250+J1302)","v":8.4857273494639696},{"$f":"IF(COUNT($H1198:K1198)>'RFM input'!$AA$7,0, K1198+K1250+K1302)","v":8.7334188504753492},{"$f":"IF(COUNT($H1198:L1198)>'RFM input'!$AA$7,0, L1198+L1250+L1302)","v":9.0178053886736009},{"$f":"IF(COUNT($H1198:M1198)>'RFM input'!$AA$7,0, M1198+M1250+M1302)","v":9.1645855374210878},{"$f":"IF(COUNT($H1198:N1198)>'RFM input'!$AA$7,0, N1198+N1250+N1302)","v":9.3939295198390322},{"$f":"IF(COUNT($H1198:O1198)>'RFM input'!$AA$7,0, O1198+O1250+O1302)","v":9.6691422987405673},{"$f":"IF(COUNT($H1198:P1198)>'RFM input'!$AA$7,0, P1198+P1250+P1302)","v":9.7975749288946155},{"$f":"IF(COUNT($H1198:Q1198)>'RFM input'!$AA$7,0, Q1198+Q1250+Q1302)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!J16","v":2.444517267036376},2.444517267036376,2.5052685837319544,2.6123066179098786,{"$f":"IF(COUNT($H1199:J1199)>'RFM input'!$AA$7,0, J1199+J1251+J1303)","v":2.6759508544481037},{"$f":"IF(COUNT($H1199:K1199)>'RFM input'!$AA$7,0, K1199+K1251+K1303)","v":2.7540596901995618},{"$f":"IF(COUNT($H1199:L1199)>'RFM input'!$AA$7,0, L1199+L1251+L1303)","v":2.8437402053216059},{"$f":"IF(COUNT($H1199:M1199)>'RFM input'!$AA$7,0, M1199+M1251+M1303)","v":2.8900269228039517},{"$f":"IF(COUNT($H1199:N1199)>'RFM input'!$AA$7,0, N1199+N1251+N1303)","v":2.9623499188701166},{"$f":"IF(COUNT($H1199:O1199)>'RFM input'!$AA$7,0, O1199+O1251+O1303)","v":3.0491375141495145},{"$f":"IF(COUNT($H1199:P1199)>'RFM input'!$AA$7,0, P1199+P1251+P1303)","v":3.0896383919465666},{"$f":"IF(COUNT($H1199:Q1199)>'RFM input'!$AA$7,0, Q1199+Q1251+Q1303)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!J17","v":7.8950026837110086},7.8950026837110086,{"$f":"H1200+H1252+H1304","v":7.2786304030404239},6.7568374176463966,{"$f":"IF(COUNT($H1200:J1200)>'RFM input'!$AA$7,0, J1200+J1252+J1304)","v":6.0531016945327778},{"$f":"IF(COUNT($H1200:K1200)>'RFM input'!$AA$7,0, K1200+K1252+K1304)","v":5.3402767784945713},{"$f":"IF(COUNT($H1200:L1200)>'RFM input'!$AA$7,0, L1200+L1252+L1304)","v":4.5986982222448436},{"$f":"IF(COUNT($H1200:M1200)>'RFM input'!$AA$7,0, M1200+M1252+M1304)","v":3.7282651412607652},{"$f":"IF(COUNT($H1200:N1200)>'RFM input'!$AA$7,0, N1200+N1252+N1304)","v":2.8608942194129128},{"$f":"IF(COUNT($H1200:O1200)>'RFM input'!$AA$7,0, O1200+O1252+O1304)","v":1.9599978173696784},{"$f":"IF(COUNT($H1200:P1200)>'RFM input'!$AA$7,0, P1200+P1252+P1304)","v":0.97247130711479068},{"$f":"IF(COUNT($H1200:Q1200)>'RFM input'!$AA$7,0, Q1200+Q1252+Q1304)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!J18","v":3.72621823414774E-2},3.72621823414774E-2,3.0517933858929383E-2,2.3960904371451E-2,{"$f":"IF(COUNT($H1201:J1201)>'RFM input'!$AA$7,0, J1201+J1253+J1305)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H1201:K1201)>'RFM input'!$AA$7,0, K1201+K1253+K1305)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H1201:L1201)>'RFM input'!$AA$7,0, L1201+L1253+L1305)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H1201:M1201)>'RFM input'!$AA$7,0, M1201+M1253+M1305)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H1201:N1201)>'RFM input'!$AA$7,0, N1201+N1253+N1305)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H1201:O1201)>'RFM input'!$AA$7,0, O1201+O1253+O1305)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H1201:P1201)>'RFM input'!$AA$7,0, P1201+P1253+P1305)","v":6.6827825908110324E-5},{"$f":"IF(COUNT($H1201:Q1201)>'RFM input'!$AA$7,0, Q1201+Q1253+Q1305)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!J19","v":3.623206429729243},3.623206429729243,2.9674261471433896,2.329850194633734,{"$f":"IF(COUNT($H1202:J1202)>'RFM input'!$AA$7,0, J1202+J1254+J1306)","v":1.5895957280413306},{"$f":"IF(COUNT($H1202:K1202)>'RFM input'!$AA$7,0, K1202+K1254+K1306)","v":0.81955967209910519},{"$f":"IF(COUNT($H1202:L1202)>'RFM input'!$AA$7,0, L1202+L1254+L1306)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H1202:M1202)>'RFM input'!$AA$7,0, M1202+M1254+M1306)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H1202:N1202)>'RFM input'!$AA$7,0, N1202+N1254+N1306)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H1202:O1202)>'RFM input'!$AA$7,0, O1202+O1254+O1306)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H1202:P1202)>'RFM input'!$AA$7,0, P1202+P1254+P1306)","v":6.4980361669687839E-3},{"$f":"IF(COUNT($H1202:Q1202)>'RFM input'!$AA$7,0, Q1202+Q1254+Q1306)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!J20","v":84.087087834508338},84.087087834508338,84.013196720451845,85.38527503940152,{"$f":"IF(COUNT($H1203:J1203)>'RFM input'!$AA$7,0, J1203+J1255+J1307)","v":85.153397582151101},{"$f":"IF(COUNT($H1203:K1203)>'RFM input'!$AA$7,0, K1203+K1255+K1307)","v":85.270486170219058},{"$f":"IF(COUNT($H1203:L1203)>'RFM input'!$AA$7,0, L1203+L1255+L1307)","v":85.609547396791342},{"$f":"IF(COUNT($H1203:M1203)>'RFM input'!$AA$7,0, M1203+M1255+M1307)","v":84.486009139463391},{"$f":"IF(COUNT($H1203:N1203)>'RFM input'!$AA$7,0, N1203+N1255+N1307)","v":84.042325984858493},{"$f":"IF(COUNT($H1203:O1203)>'RFM input'!$AA$7,0, O1203+O1255+O1307)","v":83.882543152468173},{"$f":"IF(COUNT($H1203:P1203)>'RFM input'!$AA$7,0, P1203+P1255+P1307)","v":82.297956934054753},{"$f":"IF(COUNT($H1203:Q1203)>'RFM input'!$AA$7,0, Q1203+Q1255+Q1307)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!J21","v":1.8941118761356832},1.8941118761356832,1.8854849997563692,1.90895894632541,{"$f":"IF(COUNT($H1204:J1204)>'RFM input'!$AA$7,0, J1204+J1256+J1308)","v":1.8959447204542053},{"$f":"IF(COUNT($H1204:K1204)>'RFM input'!$AA$7,0, K1204+K1256+K1308)","v":1.8903130068973204},{"$f":"IF(COUNT($H1204:L1204)>'RFM input'!$AA$7,0, L1204+L1256+L1308)","v":1.8891147676281566},{"$f":"IF(COUNT($H1204:M1204)>'RFM input'!$AA$7,0, M1204+M1256+M1308)","v":1.8550673672466034},{"$f":"IF(COUNT($H1204:N1204)>'RFM input'!$AA$7,0, N1204+N1256+N1308)","v":1.8356398476250326},{"$f":"IF(COUNT($H1204:O1204)>'RFM input'!$AA$7,0, O1204+O1256+O1308)","v":1.8219198182895611},{"$f":"IF(COUNT($H1204:P1204)>'RFM input'!$AA$7,0, P1204+P1256+P1308)","v":1.7766438549773125},{"$f":"IF(COUNT($H1204:Q1204)>'RFM input'!$AA$7,0, Q1204+Q1256+Q1308)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!J22","v":9.1362199358756797},9.1362199358756797,8.6399434768546559,8.267779853241576,{"$f":"IF(COUNT($H1205:J1205)>'RFM input'!$AA$7,0, J1205+J1257+J1309)","v":7.6962305431328035},{"$f":"IF(COUNT($H1205:K1205)>'RFM input'!$AA$7,0, K1205+K1257+K1309)","v":7.1290658379749523},{"$f":"IF(COUNT($H1205:L1205)>'RFM input'!$AA$7,0, L1205+L1257+L1309)","v":6.5462860202917961},{"$f":"IF(COUNT($H1205:M1205)>'RFM input'!$AA$7,0, M1205+M1257+M1309)","v":5.8113778284297313},{"$f":"IF(COUNT($H1205:N1205)>'RFM input'!$AA$7,0, N1205+N1257+N1309)","v":5.1016513547290936},{"$f":"IF(COUNT($H1205:O1205)>'RFM input'!$AA$7,0, O1205+O1257+O1309)","v":4.3745571384339899},{"$f":"IF(COUNT($H1205:P1205)>'RFM input'!$AA$7,0, P1205+P1257+P1309)","v":3.5304261813038584},{"$f":"IF(COUNT($H1205:Q1205)>'RFM input'!$AA$7,0, Q1205+Q1257+Q1309)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!J23","v":3.8140525505823093},3.8140525505823093,3.810700970698996,3.8729361954731982,{"$f":"IF(COUNT($H1206:J1206)>'RFM input'!$AA$7,0, J1206+J1258+J1310)","v":3.862418613879826},{"$f":"IF(COUNT($H1206:K1206)>'RFM input'!$AA$7,0, K1206+K1258+K1310)","v":3.8677295604171062},{"$f":"IF(COUNT($H1206:L1206)>'RFM input'!$AA$7,0, L1206+L1258+L1310)","v":3.8831088221957604},{"$f":"IF(COUNT($H1206:M1206)>'RFM input'!$AA$7,0, M1206+M1258+M1310)","v":3.8321469674521138},{"$f":"IF(COUNT($H1206:N1206)>'RFM input'!$AA$7,0, N1206+N1258+N1310)","v":3.8120222264121848},{"$f":"IF(COUNT($H1206:O1206)>'RFM input'!$AA$7,0, O1206+O1258+O1310)","v":3.8047747388952313},{"$f":"IF(COUNT($H1206:P1206)>'RFM input'!$AA$7,0, P1206+P1258+P1310)","v":3.7329005039371621},{"$f":"IF(COUNT($H1206:Q1206)>'RFM input'!$AA$7,0, Q1206+Q1258+Q1310)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!J24","v":0.64571995777352853},0.64571995777352853,0.61064466225610103,0.58434128065944857,{"$f":"IF(COUNT($H1207:J1207)>'RFM input'!$AA$7,0, J1207+J1259+J1311)","v":0.54394593127214719},{"$f":"IF(COUNT($H1207:K1207)>'RFM input'!$AA$7,0, K1207+K1259+K1311)","v":0.5038604722928739},{"$f":"IF(COUNT($H1207:L1207)>'RFM input'!$AA$7,0, L1207+L1259+L1311)","v":0.46267138513135037},{"$f":"IF(COUNT($H1207:M1207)>'RFM input'!$AA$7,0, M1207+M1259+M1311)","v":0.41073033183498958},{"$f":"IF(COUNT($H1207:N1207)>'RFM input'!$AA$7,0, N1207+N1259+N1311)","v":0.36056904501776216},{"$f":"IF(COUNT($H1207:O1207)>'RFM input'!$AA$7,0, O1207+O1259+O1311)","v":0.30918025950923433},{"$f":"IF(COUNT($H1207:P1207)>'RFM input'!$AA$7,0, P1207+P1259+P1311)","v":0.24951967670594249},{"$f":"IF(COUNT($H1207:Q1207)>'RFM input'!$AA$7,0, Q1207+Q1259+Q1311)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!J25","v":32.331915752340329},32.331915752340329,32.303504240703454,32.927690978137434,{"$f":"IF(COUNT($H1208:J1208)>'RFM input'!$AA$7,0, J1208+J1260+J1312)","v":32.838368189221946},{"$f":"IF(COUNT($H1208:K1208)>'RFM input'!$AA$7,0, K1208+K1260+K1312)","v":32.88362472485737},{"$f":"IF(COUNT($H1208:L1208)>'RFM input'!$AA$7,0, L1208+L1260+L1312)","v":33.014488643705853},{"$f":"IF(COUNT($H1208:M1208)>'RFM input'!$AA$7,0, M1208+M1260+M1312)","v":32.581322473455266},{"$f":"IF(COUNT($H1208:N1208)>'RFM input'!$AA$7,0, N1208+N1260+N1312)","v":32.410340573109544},{"$f":"IF(COUNT($H1208:O1208)>'RFM input'!$AA$7,0, O1208+O1260+O1312)","v":32.348849018289499},{"$f":"IF(COUNT($H1208:P1208)>'RFM input'!$AA$7,0, P1208+P1260+P1312)","v":31.737897344649809},{"$f":"IF(COUNT($H1208:Q1208)>'RFM input'!$AA$7,0, Q1208+Q1260+Q1312)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H1209:J1209)>'RFM input'!$AA$7,0, J1209+J1261+J1313)","v":0},{"$f":"IF(COUNT($H1209:K1209)>'RFM input'!$AA$7,0, K1209+K1261+K1313)","v":0},{"$f":"IF(COUNT($H1209:L1209)>'RFM input'!$AA$7,0, L1209+L1261+L1313)","v":0},{"$f":"IF(COUNT($H1209:M1209)>'RFM input'!$AA$7,0, M1209+M1261+M1313)","v":0},{"$f":"IF(COUNT($H1209:N1209)>'RFM input'!$AA$7,0, N1209+N1261+N1313)","v":0},{"$f":"IF(COUNT($H1209:O1209)>'RFM input'!$AA$7,0, O1209+O1261+O1313)","v":0},{"$f":"IF(COUNT($H1209:P1209)>'RFM input'!$AA$7,0, P1209+P1261+P1313)","v":0},{"$f":"IF(COUNT($H1209:Q1209)>'RFM input'!$AA$7,0, Q1209+Q1261+Q1313)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!J27","v":0},0,{"$f":"H1210+H1262+H1314","v":0},0,{"$f":"IF(COUNT($H1210:J1210)>'RFM input'!$AA$7,0, J1210+J1262+J1314)","v":0},{"$f":"IF(COUNT($H1210:K1210)>'RFM input'!$AA$7,0, K1210+K1262+K1314)","v":0},{"$f":"IF(COUNT($H1210:L1210)>'RFM input'!$AA$7,0, L1210+L1262+L1314)","v":0},{"$f":"IF(COUNT($H1210:M1210)>'RFM input'!$AA$7,0, M1210+M1262+M1314)","v":0},{"$f":"IF(COUNT($H1210:N1210)>'RFM input'!$AA$7,0, N1210+N1262+N1314)","v":0},{"$f":"IF(COUNT($H1210:O1210)>'RFM input'!$AA$7,0, O1210+O1262+O1314)","v":0},{"$f":"IF(COUNT($H1210:P1210)>'RFM input'!$AA$7,0, P1210+P1262+P1314)","v":0},{"$f":"IF(COUNT($H1210:Q1210)>'RFM input'!$AA$7,0, Q1210+Q1262+Q1314)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!J28","v":0},0,0,0,{"$f":"IF(COUNT($H1211:J1211)>'RFM input'!$AA$7,0, J1211+J1263+J1315)","v":0},{"$f":"IF(COUNT($H1211:K1211)>'RFM input'!$AA$7,0, K1211+K1263+K1315)","v":0},{"$f":"IF(COUNT($H1211:L1211)>'RFM input'!$AA$7,0, L1211+L1263+L1315)","v":0},{"$f":"IF(COUNT($H1211:M1211)>'RFM input'!$AA$7,0, M1211+M1263+M1315)","v":0},{"$f":"IF(COUNT($H1211:N1211)>'RFM input'!$AA$7,0, N1211+N1263+N1315)","v":0},{"$f":"IF(COUNT($H1211:O1211)>'RFM input'!$AA$7,0, O1211+O1263+O1315)","v":0},{"$f":"IF(COUNT($H1211:P1211)>'RFM input'!$AA$7,0, P1211+P1263+P1315)","v":0},{"$f":"IF(COUNT($H1211:Q1211)>'RFM input'!$AA$7,0, Q1211+Q1263+Q1315)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!J29","v":0},0,0,0,{"$f":"IF(COUNT($H1212:J1212)>'RFM input'!$AA$7,0, J1212+J1264+J1316)","v":0},{"$f":"IF(COUNT($H1212:K1212)>'RFM input'!$AA$7,0, K1212+K1264+K1316)","v":0},{"$f":"IF(COUNT($H1212:L1212)>'RFM input'!$AA$7,0, L1212+L1264+L1316)","v":0},{"$f":"IF(COUNT($H1212:M1212)>'RFM input'!$AA$7,0, M1212+M1264+M1316)","v":0},{"$f":"IF(COUNT($H1212:N1212)>'RFM input'!$AA$7,0, N1212+N1264+N1316)","v":0},{"$f":"IF(COUNT($H1212:O1212)>'RFM input'!$AA$7,0, O1212+O1264+O1316)","v":0},{"$f":"IF(COUNT($H1212:P1212)>'RFM input'!$AA$7,0, P1212+P1264+P1316)","v":0},{"$f":"IF(COUNT($H1212:Q1212)>'RFM input'!$AA$7,0, Q1212+Q1264+Q1316)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!J30","v":0},0,0,0,{"$f":"IF(COUNT($H1213:J1213)>'RFM input'!$AA$7,0, J1213+J1265+J1317)","v":0},{"$f":"IF(COUNT($H1213:K1213)>'RFM input'!$AA$7,0, K1213+K1265+K1317)","v":0},{"$f":"IF(COUNT($H1213:L1213)>'RFM input'!$AA$7,0, L1213+L1265+L1317)","v":0},{"$f":"IF(COUNT($H1213:M1213)>'RFM input'!$AA$7,0, M1213+M1265+M1317)","v":0},{"$f":"IF(COUNT($H1213:N1213)>'RFM input'!$AA$7,0, N1213+N1265+N1317)","v":0},{"$f":"IF(COUNT($H1213:O1213)>'RFM input'!$AA$7,0, O1213+O1265+O1317)","v":0},{"$f":"IF(COUNT($H1213:P1213)>'RFM input'!$AA$7,0, P1213+P1265+P1317)","v":0},{"$f":"IF(COUNT($H1213:Q1213)>'RFM input'!$AA$7,0, Q1213+Q1265+Q1317)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!J31","v":0},0,0,0,{"$f":"IF(COUNT($H1214:J1214)>'RFM input'!$AA$7,0, J1214+J1266+J1318)","v":0},{"$f":"IF(COUNT($H1214:K1214)>'RFM input'!$AA$7,0, K1214+K1266+K1318)","v":0},{"$f":"IF(COUNT($H1214:L1214)>'RFM input'!$AA$7,0, L1214+L1266+L1318)","v":0},{"$f":"IF(COUNT($H1214:M1214)>'RFM input'!$AA$7,0, M1214+M1266+M1318)","v":0},{"$f":"IF(COUNT($H1214:N1214)>'RFM input'!$AA$7,0, N1214+N1266+N1318)","v":0},{"$f":"IF(COUNT($H1214:O1214)>'RFM input'!$AA$7,0, O1214+O1266+O1318)","v":0},{"$f":"IF(COUNT($H1214:P1214)>'RFM input'!$AA$7,0, P1214+P1266+P1318)","v":0},{"$f":"IF(COUNT($H1214:Q1214)>'RFM input'!$AA$7,0, Q1214+Q1266+Q1318)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!J32","v":0},0,0,0,{"$f":"IF(COUNT($H1215:J1215)>'RFM input'!$AA$7,0, J1215+J1267+J1319)","v":0},{"$f":"IF(COUNT($H1215:K1215)>'RFM input'!$AA$7,0, K1215+K1267+K1319)","v":0},{"$f":"IF(COUNT($H1215:L1215)>'RFM input'!$AA$7,0, L1215+L1267+L1319)","v":0},{"$f":"IF(COUNT($H1215:M1215)>'RFM input'!$AA$7,0, M1215+M1267+M1319)","v":0},{"$f":"IF(COUNT($H1215:N1215)>'RFM input'!$AA$7,0, N1215+N1267+N1319)","v":0},{"$f":"IF(COUNT($H1215:O1215)>'RFM input'!$AA$7,0, O1215+O1267+O1319)","v":0},{"$f":"IF(COUNT($H1215:P1215)>'RFM input'!$AA$7,0, P1215+P1267+P1319)","v":0},{"$f":"IF(COUNT($H1215:Q1215)>'RFM input'!$AA$7,0, Q1215+Q1267+Q1319)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!J33","v":0},0,0,0,{"$f":"IF(COUNT($H1216:J1216)>'RFM input'!$AA$7,0, J1216+J1268+J1320)","v":0},{"$f":"IF(COUNT($H1216:K1216)>'RFM input'!$AA$7,0, K1216+K1268+K1320)","v":0},{"$f":"IF(COUNT($H1216:L1216)>'RFM input'!$AA$7,0, L1216+L1268+L1320)","v":0},{"$f":"IF(COUNT($H1216:M1216)>'RFM input'!$AA$7,0, M1216+M1268+M1320)","v":0},{"$f":"IF(COUNT($H1216:N1216)>'RFM input'!$AA$7,0, N1216+N1268+N1320)","v":0},{"$f":"IF(COUNT($H1216:O1216)>'RFM input'!$AA$7,0, O1216+O1268+O1320)","v":0},{"$f":"IF(COUNT($H1216:P1216)>'RFM input'!$AA$7,0, P1216+P1268+P1320)","v":0},{"$f":"IF(COUNT($H1216:Q1216)>'RFM input'!$AA$7,0, Q1216+Q1268+Q1320)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!J34","v":0},0,0,0,{"$f":"IF(COUNT($H1217:J1217)>'RFM input'!$AA$7,0, J1217+J1269+J1321)","v":0},{"$f":"IF(COUNT($H1217:K1217)>'RFM input'!$AA$7,0, K1217+K1269+K1321)","v":0},{"$f":"IF(COUNT($H1217:L1217)>'RFM input'!$AA$7,0, L1217+L1269+L1321)","v":0},{"$f":"IF(COUNT($H1217:M1217)>'RFM input'!$AA$7,0, M1217+M1269+M1321)","v":0},{"$f":"IF(COUNT($H1217:N1217)>'RFM input'!$AA$7,0, N1217+N1269+N1321)","v":0},{"$f":"IF(COUNT($H1217:O1217)>'RFM input'!$AA$7,0, O1217+O1269+O1321)","v":0},{"$f":"IF(COUNT($H1217:P1217)>'RFM input'!$AA$7,0, P1217+P1269+P1321)","v":0},{"$f":"IF(COUNT($H1217:Q1217)>'RFM input'!$AA$7,0, Q1217+Q1269+Q1321)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!J35","v":0},0,0,0,{"$f":"IF(COUNT($H1218:J1218)>'RFM input'!$AA$7,0, J1218+J1270+J1322)","v":0},{"$f":"IF(COUNT($H1218:K1218)>'RFM input'!$AA$7,0, K1218+K1270+K1322)","v":0},{"$f":"IF(COUNT($H1218:L1218)>'RFM input'!$AA$7,0, L1218+L1270+L1322)","v":0},{"$f":"IF(COUNT($H1218:M1218)>'RFM input'!$AA$7,0, M1218+M1270+M1322)","v":0},{"$f":"IF(COUNT($H1218:N1218)>'RFM input'!$AA$7,0, N1218+N1270+N1322)","v":0},{"$f":"IF(COUNT($H1218:O1218)>'RFM input'!$AA$7,0, O1218+O1270+O1322)","v":0},{"$f":"IF(COUNT($H1218:P1218)>'RFM input'!$AA$7,0, P1218+P1270+P1322)","v":0},{"$f":"IF(COUNT($H1218:Q1218)>'RFM input'!$AA$7,0, Q1218+Q1270+Q1322)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!J36","v":0},0,0,0,{"$f":"IF(COUNT($H1219:J1219)>'RFM input'!$AA$7,0, J1219+J1271+J1323)","v":0},{"$f":"IF(COUNT($H1219:K1219)>'RFM input'!$AA$7,0, K1219+K1271+K1323)","v":0},{"$f":"IF(COUNT($H1219:L1219)>'RFM input'!$AA$7,0, L1219+L1271+L1323)","v":0},{"$f":"IF(COUNT($H1219:M1219)>'RFM input'!$AA$7,0, M1219+M1271+M1323)","v":0},{"$f":"IF(COUNT($H1219:N1219)>'RFM input'!$AA$7,0, N1219+N1271+N1323)","v":0},{"$f":"IF(COUNT($H1219:O1219)>'RFM input'!$AA$7,0, O1219+O1271+O1323)","v":0},{"$f":"IF(COUNT($H1219:P1219)>'RFM input'!$AA$7,0, P1219+P1271+P1323)","v":0},{"$f":"IF(COUNT($H1219:Q1219)>'RFM input'!$AA$7,0, Q1219+Q1271+Q1323)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!J37","v":0},{"$f":"G1220+G1272+G1324+G1376+G1428+G1480","v":0},{"$f":"H1220+H1272+H1324","v":0},0,{"$f":"IF(COUNT($H1220:J1220)>'RFM input'!$AA$7,0, J1220+J1272+J1324)","v":0},{"$f":"IF(COUNT($H1220:K1220)>'RFM input'!$AA$7,0, K1220+K1272+K1324)","v":0},{"$f":"IF(COUNT($H1220:L1220)>'RFM input'!$AA$7,0, L1220+L1272+L1324)","v":0},{"$f":"IF(COUNT($H1220:M1220)>'RFM input'!$AA$7,0, M1220+M1272+M1324)","v":0},{"$f":"IF(COUNT($H1220:N1220)>'RFM input'!$AA$7,0, N1220+N1272+N1324)","v":0},{"$f":"IF(COUNT($H1220:O1220)>'RFM input'!$AA$7,0, O1220+O1272+O1324)","v":0},{"$f":"IF(COUNT($H1220:P1220)>'RFM input'!$AA$7,0, P1220+P1272+P1324)","v":0},{"$f":"IF(COUNT($H1220:Q1220)>'RFM input'!$AA$7,0, Q1220+Q1272+Q1324)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!J38","v":0},0,0,0,{"$f":"IF(COUNT($H1221:J1221)>'RFM input'!$AA$7,0, J1221+J1273+J1325)","v":0},{"$f":"IF(COUNT($H1221:K1221)>'RFM input'!$AA$7,0, K1221+K1273+K1325)","v":0},{"$f":"IF(COUNT($H1221:L1221)>'RFM input'!$AA$7,0, L1221+L1273+L1325)","v":0},{"$f":"IF(COUNT($H1221:M1221)>'RFM input'!$AA$7,0, M1221+M1273+M1325)","v":0},{"$f":"IF(COUNT($H1221:N1221)>'RFM input'!$AA$7,0, N1221+N1273+N1325)","v":0},{"$f":"IF(COUNT($H1221:O1221)>'RFM input'!$AA$7,0, O1221+O1273+O1325)","v":0},{"$f":"IF(COUNT($H1221:P1221)>'RFM input'!$AA$7,0, P1221+P1273+P1325)","v":0},{"$f":"IF(COUNT($H1221:Q1221)>'RFM input'!$AA$7,0, Q1221+Q1273+Q1325)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!J39","v":0},0,0,0,{"$f":"IF(COUNT($H1222:J1222)>'RFM input'!$AA$7,0, J1222+J1274+J1326)","v":0},{"$f":"IF(COUNT($H1222:K1222)>'RFM input'!$AA$7,0, K1222+K1274+K1326)","v":0},{"$f":"IF(COUNT($H1222:L1222)>'RFM input'!$AA$7,0, L1222+L1274+L1326)","v":0},{"$f":"IF(COUNT($H1222:M1222)>'RFM input'!$AA$7,0, M1222+M1274+M1326)","v":0},{"$f":"IF(COUNT($H1222:N1222)>'RFM input'!$AA$7,0, N1222+N1274+N1326)","v":0},{"$f":"IF(COUNT($H1222:O1222)>'RFM input'!$AA$7,0, O1222+O1274+O1326)","v":0},{"$f":"IF(COUNT($H1222:P1222)>'RFM input'!$AA$7,0, P1222+P1274+P1326)","v":0},{"$f":"IF(COUNT($H1222:Q1222)>'RFM input'!$AA$7,0, Q1222+Q1274+Q1326)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!J40","v":0},0,0,0,{"$f":"IF(COUNT($H1223:J1223)>'RFM input'!$AA$7,0, J1223+J1275+J1327)","v":0},{"$f":"IF(COUNT($H1223:K1223)>'RFM input'!$AA$7,0, K1223+K1275+K1327)","v":0},{"$f":"IF(COUNT($H1223:L1223)>'RFM input'!$AA$7,0, L1223+L1275+L1327)","v":0},{"$f":"IF(COUNT($H1223:M1223)>'RFM input'!$AA$7,0, M1223+M1275+M1327)","v":0},{"$f":"IF(COUNT($H1223:N1223)>'RFM input'!$AA$7,0, N1223+N1275+N1327)","v":0},{"$f":"IF(COUNT($H1223:O1223)>'RFM input'!$AA$7,0, O1223+O1275+O1327)","v":0},{"$f":"IF(COUNT($H1223:P1223)>'RFM input'!$AA$7,0, P1223+P1275+P1327)","v":0},{"$f":"IF(COUNT($H1223:Q1223)>'RFM input'!$AA$7,0, Q1223+Q1275+Q1327)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!J41","v":0},0,0,0,{"$f":"IF(COUNT($H1224:J1224)>'RFM input'!$AA$7,0, J1224+J1276+J1328)","v":0},{"$f":"IF(COUNT($H1224:K1224)>'RFM input'!$AA$7,0, K1224+K1276+K1328)","v":0},{"$f":"IF(COUNT($H1224:L1224)>'RFM input'!$AA$7,0, L1224+L1276+L1328)","v":0},{"$f":"IF(COUNT($H1224:M1224)>'RFM input'!$AA$7,0, M1224+M1276+M1328)","v":0},{"$f":"IF(COUNT($H1224:N1224)>'RFM input'!$AA$7,0, N1224+N1276+N1328)","v":0},{"$f":"IF(COUNT($H1224:O1224)>'RFM input'!$AA$7,0, O1224+O1276+O1328)","v":0},{"$f":"IF(COUNT($H1224:P1224)>'RFM input'!$AA$7,0, P1224+P1276+P1328)","v":0},{"$f":"IF(COUNT($H1224:Q1224)>'RFM input'!$AA$7,0, Q1224+Q1276+Q1328)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!J42","v":0},0,0,0,{"$f":"IF(COUNT($H1225:J1225)>'RFM input'!$AA$7,0, J1225+J1277+J1329)","v":0},{"$f":"IF(COUNT($H1225:K1225)>'RFM input'!$AA$7,0, K1225+K1277+K1329)","v":0},{"$f":"IF(COUNT($H1225:L1225)>'RFM input'!$AA$7,0, L1225+L1277+L1329)","v":0},{"$f":"IF(COUNT($H1225:M1225)>'RFM input'!$AA$7,0, M1225+M1277+M1329)","v":0},{"$f":"IF(COUNT($H1225:N1225)>'RFM input'!$AA$7,0, N1225+N1277+N1329)","v":0},{"$f":"IF(COUNT($H1225:O1225)>'RFM input'!$AA$7,0, O1225+O1277+O1329)","v":0},{"$f":"IF(COUNT($H1225:P1225)>'RFM input'!$AA$7,0, P1225+P1277+P1329)","v":0},{"$f":"IF(COUNT($H1225:Q1225)>'RFM input'!$AA$7,0, Q1225+Q1277+Q1329)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!J43","v":0},0,0,0,{"$f":"IF(COUNT($H1226:J1226)>'RFM input'!$AA$7,0, J1226+J1278+J1330)","v":0},{"$f":"IF(COUNT($H1226:K1226)>'RFM input'!$AA$7,0, K1226+K1278+K1330)","v":0},{"$f":"IF(COUNT($H1226:L1226)>'RFM input'!$AA$7,0, L1226+L1278+L1330)","v":0},{"$f":"IF(COUNT($H1226:M1226)>'RFM input'!$AA$7,0, M1226+M1278+M1330)","v":0},{"$f":"IF(COUNT($H1226:N1226)>'RFM input'!$AA$7,0, N1226+N1278+N1330)","v":0},{"$f":"IF(COUNT($H1226:O1226)>'RFM input'!$AA$7,0, O1226+O1278+O1330)","v":0},{"$f":"IF(COUNT($H1226:P1226)>'RFM input'!$AA$7,0, P1226+P1278+P1330)","v":0},{"$f":"IF(COUNT($H1226:Q1226)>'RFM input'!$AA$7,0, Q1226+Q1278+Q1330)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!J44","v":0},0,0,0,{"$f":"IF(COUNT($H1227:J1227)>'RFM input'!$AA$7,0, J1227+J1279+J1331)","v":0},{"$f":"IF(COUNT($H1227:K1227)>'RFM input'!$AA$7,0, K1227+K1279+K1331)","v":0},{"$f":"IF(COUNT($H1227:L1227)>'RFM input'!$AA$7,0, L1227+L1279+L1331)","v":0},{"$f":"IF(COUNT($H1227:M1227)>'RFM input'!$AA$7,0, M1227+M1279+M1331)","v":0},{"$f":"IF(COUNT($H1227:N1227)>'RFM input'!$AA$7,0, N1227+N1279+N1331)","v":0},{"$f":"IF(COUNT($H1227:O1227)>'RFM input'!$AA$7,0, O1227+O1279+O1331)","v":0},{"$f":"IF(COUNT($H1227:P1227)>'RFM input'!$AA$7,0, P1227+P1279+P1331)","v":0},{"$f":"IF(COUNT($H1227:Q1227)>'RFM input'!$AA$7,0, Q1227+Q1279+Q1331)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!J45","v":0},0,0,0,{"$f":"IF(COUNT($H1228:J1228)>'RFM input'!$AA$7,0, J1228+J1280+J1332)","v":0},{"$f":"IF(COUNT($H1228:K1228)>'RFM input'!$AA$7,0, K1228+K1280+K1332)","v":0},{"$f":"IF(COUNT($H1228:L1228)>'RFM input'!$AA$7,0, L1228+L1280+L1332)","v":0},{"$f":"IF(COUNT($H1228:M1228)>'RFM input'!$AA$7,0, M1228+M1280+M1332)","v":0},{"$f":"IF(COUNT($H1228:N1228)>'RFM input'!$AA$7,0, N1228+N1280+N1332)","v":0},{"$f":"IF(COUNT($H1228:O1228)>'RFM input'!$AA$7,0, O1228+O1280+O1332)","v":0},{"$f":"IF(COUNT($H1228:P1228)>'RFM input'!$AA$7,0, P1228+P1280+P1332)","v":0},{"$f":"IF(COUNT($H1228:Q1228)>'RFM input'!$AA$7,0, Q1228+Q1280+Q1332)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!J46","v":0},0,0,0,{"$f":"IF(COUNT($H1229:J1229)>'RFM input'!$AA$7,0, J1229+J1281+J1333)","v":0},{"$f":"IF(COUNT($H1229:K1229)>'RFM input'!$AA$7,0, K1229+K1281+K1333)","v":0},{"$f":"IF(COUNT($H1229:L1229)>'RFM input'!$AA$7,0, L1229+L1281+L1333)","v":0},{"$f":"IF(COUNT($H1229:M1229)>'RFM input'!$AA$7,0, M1229+M1281+M1333)","v":0},{"$f":"IF(COUNT($H1229:N1229)>'RFM input'!$AA$7,0, N1229+N1281+N1333)","v":0},{"$f":"IF(COUNT($H1229:O1229)>'RFM input'!$AA$7,0, O1229+O1281+O1333)","v":0},{"$f":"IF(COUNT($H1229:P1229)>'RFM input'!$AA$7,0, P1229+P1281+P1333)","v":0},{"$f":"IF(COUNT($H1229:Q1229)>'RFM input'!$AA$7,0, Q1229+Q1281+Q1333)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!J47","v":0},0,0,0,{"$f":"IF(COUNT($H1230:J1230)>'RFM input'!$AA$7,0, J1230+J1282+J1334)","v":0},{"$f":"IF(COUNT($H1230:K1230)>'RFM input'!$AA$7,0, K1230+K1282+K1334)","v":0},{"$f":"IF(COUNT($H1230:L1230)>'RFM input'!$AA$7,0, L1230+L1282+L1334)","v":0},{"$f":"IF(COUNT($H1230:M1230)>'RFM input'!$AA$7,0, M1230+M1282+M1334)","v":0},{"$f":"IF(COUNT($H1230:N1230)>'RFM input'!$AA$7,0, N1230+N1282+N1334)","v":0},{"$f":"IF(COUNT($H1230:O1230)>'RFM input'!$AA$7,0, O1230+O1282+O1334)","v":0},{"$f":"IF(COUNT($H1230:P1230)>'RFM input'!$AA$7,0, P1230+P1282+P1334)","v":0},{"$f":"IF(COUNT($H1230:Q1230)>'RFM input'!$AA$7,0, Q1230+Q1282+Q1334)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!J48","v":0},0,0,0,{"$f":"IF(COUNT($H1231:J1231)>'RFM input'!$AA$7,0, J1231+J1283+J1335)","v":0},{"$f":"IF(COUNT($H1231:K1231)>'RFM input'!$AA$7,0, K1231+K1283+K1335)","v":0},{"$f":"IF(COUNT($H1231:L1231)>'RFM input'!$AA$7,0, L1231+L1283+L1335)","v":0},{"$f":"IF(COUNT($H1231:M1231)>'RFM input'!$AA$7,0, M1231+M1283+M1335)","v":0},{"$f":"IF(COUNT($H1231:N1231)>'RFM input'!$AA$7,0, N1231+N1283+N1335)","v":0},{"$f":"IF(COUNT($H1231:O1231)>'RFM input'!$AA$7,0, O1231+O1283+O1335)","v":0},{"$f":"IF(COUNT($H1231:P1231)>'RFM input'!$AA$7,0, P1231+P1283+P1335)","v":0},{"$f":"IF(COUNT($H1231:Q1231)>'RFM input'!$AA$7,0, Q1231+Q1283+Q1335)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!J49","v":0},0,0,0,{"$f":"IF(COUNT($H1232:J1232)>'RFM input'!$AA$7,0, J1232+J1284+J1336)","v":0},{"$f":"IF(COUNT($H1232:K1232)>'RFM input'!$AA$7,0, K1232+K1284+K1336)","v":0},{"$f":"IF(COUNT($H1232:L1232)>'RFM input'!$AA$7,0, L1232+L1284+L1336)","v":0},{"$f":"IF(COUNT($H1232:M1232)>'RFM input'!$AA$7,0, M1232+M1284+M1336)","v":0},{"$f":"IF(COUNT($H1232:N1232)>'RFM input'!$AA$7,0, N1232+N1284+N1336)","v":0},{"$f":"IF(COUNT($H1232:O1232)>'RFM input'!$AA$7,0, O1232+O1284+O1336)","v":0},{"$f":"IF(COUNT($H1232:P1232)>'RFM input'!$AA$7,0, P1232+P1284+P1336)","v":0},{"$f":"IF(COUNT($H1232:Q1232)>'RFM input'!$AA$7,0, Q1232+Q1284+Q1336)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!J50","v":0},0,0,0,{"$f":"IF(COUNT($H1233:J1233)>'RFM input'!$AA$7,0, J1233+J1285+J1337)","v":0},{"$f":"IF(COUNT($H1233:K1233)>'RFM input'!$AA$7,0, K1233+K1285+K1337)","v":0},{"$f":"IF(COUNT($H1233:L1233)>'RFM input'!$AA$7,0, L1233+L1285+L1337)","v":0},{"$f":"IF(COUNT($H1233:M1233)>'RFM input'!$AA$7,0, M1233+M1285+M1337)","v":0},{"$f":"IF(COUNT($H1233:N1233)>'RFM input'!$AA$7,0, N1233+N1285+N1337)","v":0},{"$f":"IF(COUNT($H1233:O1233)>'RFM input'!$AA$7,0, O1233+O1285+O1337)","v":0},{"$f":"IF(COUNT($H1233:P1233)>'RFM input'!$AA$7,0, P1233+P1285+P1337)","v":0},{"$f":"IF(COUNT($H1233:Q1233)>'RFM input'!$AA$7,0, Q1233+Q1285+Q1337)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!J51","v":0},0,0,0,{"$f":"IF(COUNT($H1234:J1234)>'RFM input'!$AA$7,0, J1234+J1286+J1338)","v":0},{"$f":"IF(COUNT($H1234:K1234)>'RFM input'!$AA$7,0, K1234+K1286+K1338)","v":0},{"$f":"IF(COUNT($H1234:L1234)>'RFM input'!$AA$7,0, L1234+L1286+L1338)","v":0},{"$f":"IF(COUNT($H1234:M1234)>'RFM input'!$AA$7,0, M1234+M1286+M1338)","v":0},{"$f":"IF(COUNT($H1234:N1234)>'RFM input'!$AA$7,0, N1234+N1286+N1338)","v":0},{"$f":"IF(COUNT($H1234:O1234)>'RFM input'!$AA$7,0, O1234+O1286+O1338)","v":0},{"$f":"IF(COUNT($H1234:P1234)>'RFM input'!$AA$7,0, P1234+P1286+P1338)","v":0},{"$f":"IF(COUNT($H1234:Q1234)>'RFM input'!$AA$7,0, Q1234+Q1286+Q1338)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!J52","v":0},0,0,0,{"$f":"IF(COUNT($H1235:J1235)>'RFM input'!$AA$7,0, J1235+J1287+J1339)","v":0},{"$f":"IF(COUNT($H1235:K1235)>'RFM input'!$AA$7,0, K1235+K1287+K1339)","v":0},{"$f":"IF(COUNT($H1235:L1235)>'RFM input'!$AA$7,0, L1235+L1287+L1339)","v":0},{"$f":"IF(COUNT($H1235:M1235)>'RFM input'!$AA$7,0, M1235+M1287+M1339)","v":0},{"$f":"IF(COUNT($H1235:N1235)>'RFM input'!$AA$7,0, N1235+N1287+N1339)","v":0},{"$f":"IF(COUNT($H1235:O1235)>'RFM input'!$AA$7,0, O1235+O1287+O1339)","v":0},{"$f":"IF(COUNT($H1235:P1235)>'RFM input'!$AA$7,0, P1235+P1287+P1339)","v":0},{"$f":"IF(COUNT($H1235:Q1235)>'RFM input'!$AA$7,0, Q1235+Q1287+Q1339)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!J53","v":0},0,0,0,{"$f":"IF(COUNT($H1236:J1236)>'RFM input'!$AA$7,0, J1236+J1288+J1340)","v":0},{"$f":"IF(COUNT($H1236:K1236)>'RFM input'!$AA$7,0, K1236+K1288+K1340)","v":0},{"$f":"IF(COUNT($H1236:L1236)>'RFM input'!$AA$7,0, L1236+L1288+L1340)","v":0},{"$f":"IF(COUNT($H1236:M1236)>'RFM input'!$AA$7,0, M1236+M1288+M1340)","v":0},{"$f":"IF(COUNT($H1236:N1236)>'RFM input'!$AA$7,0, N1236+N1288+N1340)","v":0},{"$f":"IF(COUNT($H1236:O1236)>'RFM input'!$AA$7,0, O1236+O1288+O1340)","v":0},{"$f":"IF(COUNT($H1236:P1236)>'RFM input'!$AA$7,0, P1236+P1288+P1340)","v":0},{"$f":"IF(COUNT($H1236:Q1236)>'RFM input'!$AA$7,0, Q1236+Q1288+Q1340)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!J54","v":18.054967119427893},18.054967119427893,18.097105722926283,18.407879952325967,{"$f":"IF(COUNT($H1237:J1237)>'RFM input'!$AA$7,0, J1237+J1289+J1341)","v":18.359147619802574},{"$f":"IF(COUNT($H1237:K1237)>'RFM input'!$AA$7,0, K1237+K1289+K1341)","v":18.384461207827755},{"$f":"IF(COUNT($H1237:L1237)>'RFM input'!$AA$7,0, L1237+L1289+L1341)","v":18.457636564820906},{"$f":"IF(COUNT($H1237:M1237)>'RFM input'!$AA$7,0, M1237+M1289+M1341)","v":18.215476570657039},{"$f":"IF(COUNT($H1237:N1237)>'RFM input'!$AA$7,0, N1237+N1289+N1341)","v":18.11989827886288},{"$f":"IF(COUNT($H1237:O1237)>'RFM input'!$AA$7,0, O1237+O1289+O1341)","v":18.085534299387845},{"$f":"IF(COUNT($H1237:P1237)>'RFM input'!$AA$7,0, P1237+P1289+P1341)","v":17.743980047643667},{"$f":"IF(COUNT($H1237:Q1237)>'RFM input'!$AA$7,0, Q1237+Q1289+Q1341)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!J55","v":0},0,0,0,{"$f":"IF(COUNT($H1238:J1238)>'RFM input'!$AA$7,0, J1238+J1290+J1342)","v":0},{"$f":"IF(COUNT($H1238:K1238)>'RFM input'!$AA$7,0, K1238+K1290+K1342)","v":0},{"$f":"IF(COUNT($H1238:L1238)>'RFM input'!$AA$7,0, L1238+L1290+L1342)","v":0},{"$f":"IF(COUNT($H1238:M1238)>'RFM input'!$AA$7,0, M1238+M1290+M1342)","v":0},{"$f":"IF(COUNT($H1238:N1238)>'RFM input'!$AA$7,0, N1238+N1290+N1342)","v":0},{"$f":"IF(COUNT($H1238:O1238)>'RFM input'!$AA$7,0, O1238+O1290+O1342)","v":0},{"$f":"IF(COUNT($H1238:P1238)>'RFM input'!$AA$7,0, P1238+P1290+P1342)","v":0},{"$f":"IF(COUNT($H1238:Q1238)>'RFM input'!$AA$7,0, Q1238+Q1290+Q1342)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},0,0,0,{"$f":"IF(COUNT($H1239:J1239)>'RFM input'!$AA$7,0, J1239+J1291+J1343)","v":0},{"$f":"IF(COUNT($H1239:K1239)>'RFM input'!$AA$7,0, K1239+K1291+K1343)","v":0},{"$f":"IF(COUNT($H1239:L1239)>'RFM input'!$AA$7,0, L1239+L1291+L1343)","v":0},{"$f":"IF(COUNT($H1239:M1239)>'RFM input'!$AA$7,0, M1239+M1291+M1343)","v":0},{"$f":"IF(COUNT($H1239:N1239)>'RFM input'!$AA$7,0, N1239+N1291+N1343)","v":0},{"$f":"IF(COUNT($H1239:O1239)>'RFM input'!$AA$7,0, O1239+O1291+O1343)","v":0},{"$f":"IF(COUNT($H1239:P1239)>'RFM input'!$AA$7,0, P1239+P1291+P1343)","v":0},{"$f":"IF(COUNT($H1239:Q1239)>'RFM input'!$AA$7,0, Q1239+Q1291+Q1343)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G1242:G1291)","v":0},{"$f":"SUM(H1242:H1291)","v":0.24449484984320002},0.56766705799413542,0.15136390425107302,0.77555723873992721,0.55278142658538254,1.5936439115925163,5.0642767451739455E-3,1.0274021730379088,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!N7","v":0},{"$f":"H64*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!N8","v":0},{"$f":"H65*H$7","v":0},0,0,0.4433724954074158,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!N9","v":0},{"$f":"H66*H$7","v":0},0,7.0211542353164399E-3,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!N10","v":0},{"$f":"H67*H$7","v":0.12716727673033845},0,0.14314877378985782,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!N11","v":0},{"$f":"H68*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!N12","v":0},{"$f":"H69*H$7","v":3.984743311773796E-2},0.45587851862686091,0,0.14327672090278831,0.53173787713402998,1.5936439115925163,5.0642767451739455E-3,1.3193563225570687E-2,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!N13","v":0},{"$f":"H70*H$7","v":1.9475823114750778E-2},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!N14","v":0},{"$f":"H71*H$7","v":0},0,0,0.18890802242972304,2.1043549451352579E-2,0,0,1.0142086098123382,0,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!N15","v":0},{"$f":"H72*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!N16","v":0},{"$f":"H73*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!N17","v":0},{"$f":"H74*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!N18","v":0},{"$f":"H75*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!N19","v":0},{"$f":"H76*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!N20","v":0},{"$f":"H77*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!N21","v":0},{"$f":"H78*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!N22","v":0},{"$f":"H79*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!N23","v":0},{"$f":"H80*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!N24","v":0},{"$f":"H81*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!N25","v":0},{"$f":"H82*H$7","v":0},9.6615599506095162E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!N26","v":0},{"$f":"H83*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!N27","v":0},{"$f":"H84*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!N28","v":0},{"$f":"H85*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!N29","v":0},{"$f":"H86*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!N30","v":0},{"$f":"H87*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!N31","v":0},{"$f":"H88*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!N32","v":0},{"$f":"H89*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!N33","v":0},{"$f":"H90*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!N34","v":0},{"$f":"H91*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!N35","v":0},{"$f":"H92*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!N36","v":0},{"$f":"H93*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!N37","v":0},{"$f":"H94*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!N38","v":0},{"$f":"H95*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!N39","v":0},{"$f":"H96*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!N40","v":0},{"$f":"H97*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!N41","v":0},{"$f":"H98*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!N42","v":0},{"$f":"H99*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!N43","v":0},{"$f":"H100*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!N44","v":0},{"$f":"H101*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!N45","v":0},{"$f":"H102*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!N46","v":0},{"$f":"H103*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!N47","v":0},{"$f":"H104*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!N48","v":0},{"$f":"H105*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!N49","v":0},{"$f":"H106*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!N50","v":0},{"$f":"H107*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!N51","v":0},{"$f":"H108*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!N52","v":0},{"$f":"H109*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!N53","v":0},{"$f":"H110*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!N54","v":0},{"$f":"H111*H$7","v":5.800431688037283E-2},1.5172939861179261E-2,1.1939762258987685E-3,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!N55","v":0},{"$f":"H112*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!N56","v":0},{"$f":"H113*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G1294:G1343)","v":0},{"$f":"SUM(H1294:H1343)","v":-7.8363654131197187},{"$f":"SUM(I1294:I1343)","v":8.4850644950341785},-10.516251771457631,-6.9400129535673329,-4.9266087665378677,-20.985252252874247,-13.770493798344804,-11.100435573150907,-27.173925039893327,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"-'RFM input'!P7","v":0},{"$f":"H1504+H1556","v":-0.96119123376110793},{"$f":"I1504+I1556","v":-0.81370116588163566},-1.0974286630888495,-1.1116026498741944,-1.1564420233774384,-1.3573820128759353,-1.3526067810713516,-1.4048875189987196,-1.539981362774798,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"-'RFM input'!P8","v":0},{"$f":"H1505+H1557","v":-6.3322205025679312E-3},0.11758250735994696,-1.9871119926029135E-2,1.0034099058430945E-2,3.208610452659999E-2,-0.10079683057880842,-3.8934936028922368E-2,-1.3044265994569648E-2,-0.14255786403372753,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"-'RFM input'!P9","v":0},{"$f":"H1506+H1558","v":-0.12812522022178391},9.7029427650830224E-2,-0.1674150143093277,-0.11919772397420325,-9.287040381651962E-2,-0.32706547455544632,-0.22904681544436117,-0.19475450629082547,-0.4154780402053071,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"-'RFM input'!P10","v":0},{"$f":"H1507+H1559","v":-0.51260258106998258},9.520652297337227,-1.6088426413658858,0.81307563528325488,2.35369566697522,-7.7974126919510169,-3.0788742153703428,-1.1084417332210244,-10.997250898093437,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"-'RFM input'!P11","v":0},{"$f":"H1508+H1560","v":-0.12027627291500755},-5.0408771859833112E-2,-0.14261031222820547,-0.1318392818980379,-0.12937196694836472,-0.2063764997827936,-0.18142871015018525,-0.1776528002219622,-0.2452447706287863,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"-'RFM input'!P12","v":0},{"$f":"H1509+H1561","v":-4.3985687883104312},-1.5543934949299967,-5.2576781877251477,-4.7917565885550939,-4.6578930067764084,-7.7946341851464549,-6.7745963731296346,-6.572616785309207,-9.3771905373727567,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"-'RFM input'!P13","v":0},{"$f":"H1510+H1562","v":-2.0971445100242347E-2},-1.8917355832253568E-2,-2.557902237112893E-2,-2.5898334585467017E-2,-2.6936185992416154E-2,-3.1664338336756005E-2,-3.1531710180574386E-2,-3.27410110692904E-2,-3.5933661832767465E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"-'RFM input'!P14","v":0},{"$f":"H1511+H1563","v":-1.3025515498354123E-3},2.4186977875000237E-2,-4.0875326508478735E-3,2.0640360319829423E-3,7.2678310090656326E-3,-2.1929432889128728E-2,-8.240617591485852E-3,-2.4964451334858195E-3,-4.3747076916498331E-2,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"-'RFM input'!P15","v":0},{"$f":"H1512+H1564","v":0.19264894523107282},0.3394290939785588,0.20182270452779177,0.2476915010113801,0.28438653819825088,0.14678014874748616,0.22934398241794507,0.27521277890153417,0.1284326301540484,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"-'RFM input'!P16","v":0},{"$f":"H1513+H1565","v":6.0751316695578234E-2},0.10703803417792417,6.3644236538225207E-2,7.8108835751457953E-2,8.9680515122044238E-2,4.6286717482345981E-2,7.2322996066164935E-2,8.6787595279397944E-2,4.0500877797052103E-2,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"-'RFM input'!P17","v":0},{"$f":"H1514+H1566","v":-0.61637228067058447},-0.52179298539402774,-0.70373572311361854,-0.71282491603820697,-0.74157855624972779,-0.87043308098407834,-0.86737092184785247,-0.9008964020432344,-0.98752651025488769,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"-'RFM input'!P18","v":0},{"$f":"H1515+H1567","v":-6.744248482548015E-3},-6.5570294874783839E-3,-7.6130072763534199E-3,-7.919290408240829E-3,-8.3670975549581805E-3,1.0011659312076544E-6,1.5643217675119457E-6,1.8771861210143353E-6,8.7602018980668382E-7,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"-'RFM input'!P19","v":0},{"$f":"H1516+H1568","v":-0.65578028258585364},-0.6375759525096556,-0.74025446659240335,-0.77003605594222546,-0.81357880173194197,9.7348856433990136E-5,1.521075881781082E-4,1.8252910581372992E-4,8.5180249379740051E-5,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"-'RFM input'!P20","v":0},{"$f":"H1517+H1569","v":-7.389111405649107E-2},1.3720783189496744,-0.23187745725042097,0.11708858806795774,0.33906122657228055,-1.1235382573279478,-0.44368315460490093,-0.15978283239031876,-1.584586218413415,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"-'RFM input'!P21","v":0},{"$f":"H1518+H1570","v":-8.6268763793140024E-3},2.3473946569040789E-2,-1.3014225871204647E-2,-5.6317135568848542E-3,-1.1982392691638338E-3,-3.404740038155317E-2,-1.942751962157075E-2,-1.3720029335471583E-2,-4.527596331224859E-2,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"-'RFM input'!P22","v":0},{"$f":"H1519+H1571","v":-0.49627645902102369},-0.37216362361307986,-0.57154931010877252,-0.56716470515785078,-0.58277981768315601,-0.7349081918620648,-0.70972647370063791,-0.72709421629510396,-0.84413095713013142,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"-'RFM input'!P23","v":0},{"$f":"H1520+H1572","v":-3.3515798833131938E-3},6.2235224774201986E-2,-1.0517581593372349E-2,5.3109465372804254E-3,1.5379261778653966E-2,-5.0961854743646534E-2,-2.0124741039928798E-2,-7.2474875169533659E-3,-7.1874234958069272E-2,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"-'RFM input'!P24","v":0},{"$f":"H1521+H1573","v":-3.5075295517427461E-2},-2.6303381596652416E-2,-4.0395349387301341E-2,-4.0085458979273264E-2,-4.1189087161523516E-2,-5.1941053296360798E-2,-5.0161286817227438E-2,-5.1388785508527851E-2,-5.9660582803291853E-2,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"-'RFM input'!P25","v":0},{"$f":"H1522+H1574","v":-2.841151163687472E-2},0.52757113792788535,-8.9322788915485507E-2,4.525653563542098E-2,0.13086391884848625,-0.43316617025058846,-0.17098190034572214,-6.1491554820045757E-2,-0.6109516736396905,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!P26","v":0},{"$f":"H1523+H1575","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!P27","v":0},{"$f":"H1524+H1576","v":0},{"$f":"I1524+I1576","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!P28","v":0},{"$f":"H1525+H1577","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!P29","v":0},{"$f":"H1526+H1578","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!P30","v":0},{"$f":"H1527+H1579","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!P31","v":0},{"$f":"H1528+H1580","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!P32","v":0},{"$f":"H1529+H1581","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!P33","v":0},{"$f":"H1530+H1582","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!P34","v":0},{"$f":"H1531+H1583","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!P35","v":0},{"$f":"H1532+H1584","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!P36","v":0},{"$f":"H1533+H1585","v":0},{"$f":"I1533+I1585","v":0},0,0,0,0,0,0,0,{"$f":"Q1533+Q1585","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!P37","v":0},{"$f":"H1534+H1586","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!P38","v":0},{"$f":"H1535+H1587","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!P39","v":0},{"$f":"H1536+H1588","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!P40","v":0},{"$f":"H1537+H1589","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!P41","v":0},{"$f":"H1538+H1590","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!P42","v":0},{"$f":"H1539+H1591","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!P43","v":0},{"$f":"H1540+H1592","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!P44","v":0},{"$f":"H1541+H1593","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!P45","v":0},{"$f":"H1542+H1594","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!P46","v":0},{"$f":"H1543+H1595","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!P47","v":0},{"$f":"H1544+H1596","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!P48","v":0},{"$f":"H1545+H1597","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!P49","v":0},{"$f":"H1546+H1598","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!P50","v":0},{"$f":"H1547+H1599","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!P51","v":0},{"$f":"H1548+H1600","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!P52","v":0},{"$f":"H1549+H1601","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"-'RFM input'!P53","v":0},{"$f":"H1550+H1602","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"-'RFM input'!P54","v":0},{"$f":"H1551+H1603","v":-1.5865713381981839E-2},0.29560128953850123,-4.9926308749292325E-2,2.5313588025179357E-2,7.317535699315092E-2,-0.24215999416386652,-9.5578291794158887E-2,-3.4363979475033446E-2,-0.34155425174417808,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"-'RFM input'!P55","v":0},{"$f":"H1552+H1604","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!P56","v":0},{"$f":"H1553+H1605","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1346:G1395)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!R7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!R8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!R9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!R10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!R11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!R12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!R13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!R15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!R16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!R17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!R18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!R19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!R20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!R21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!R22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!R23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!R24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1398:G1447)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!T7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!T8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!T9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!T10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!T11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!T12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!T13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!T14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!T15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!T16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!T17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!T18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!T19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!T20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!T21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!T22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!T23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!T24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!T25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!T26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!T27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!T28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!T29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!T30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!T31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!T32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!T33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!T34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!T35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!T36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!T37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!T38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!T39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!T40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!T41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!T42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!T43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!T44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!T45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!T46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!T47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!T48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!T49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!T50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!T51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!T52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!T53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!T54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!T55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!T56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1450:G1499)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RFM input'!V7","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RFM input'!V8","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RFM input'!V9","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RFM input'!V10","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RFM input'!V11","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RFM input'!V12","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RFM input'!V13","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RFM input'!V14","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RFM input'!V15","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RFM input'!V16","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RFM input'!V17","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RFM input'!V18","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RFM input'!V19","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RFM input'!V20","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RFM input'!V21","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RFM input'!V22","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RFM input'!V23","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RFM input'!V24","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RFM input'!V25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!V26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!V27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!V28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!V29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!V30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!V31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!V32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!V33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!V34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!V35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!V36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!V37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!V38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!V39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!V40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!V41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!V42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!V43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!V44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!V45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!V46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!V47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!V48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!V49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!V50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!V51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!V52","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RFM input'!V53","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RFM input'!V54","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RFM input'!V55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!V56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1504:G1553)","v":-28.544415097785599},{"$f":"SUM(H1504:H1553)","v":-32.103340792849401},-32.909860272346606,-34.341489871254225,-35.182095838973638,-36.232322947432458,-36.562294882178094,-37.234531541001559,-38.166573815581501,-39.311479872766022,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"-(G1556-G1294)","v":-0.35990432725598942},{"$f":"H$128*H$7","v":-1.2671631522137936},-1.2986547808486923,-1.3541400313006573,-1.3871312612991229,-1.4276204981154217,-1.4741081403859866,-1.4981017622030528,-1.5355917962922185,-1.580579837199217,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,-0.21064987786271372,{"$f":"H$141*H$7","v":-0.18541577791040911},-0.1900237439886559,-0.19814254136461465,-0.20296993439896849,-0.22030231669028594,-0.22747602658251162,-0.23117858652688622,-0.23696383643997149,-0.24390613633567376,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,-0.39610449443803103,{"$f":"H$154*H$7","v":-0.46487263583352156},-0.476425683587964,-0.49678105344102946,-0.50912398673518766,-0.52398490310475532,-0.54104743671425881,-0.54985390567400272,-0.5636140134236024,-0.58012614272312202,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,-17.052418034197419,{"$f":"H$167*H$7","v":-15.009680457184157},{"$f":"I$167*I$7","v":-15.385960292855254},-16.043328111372166,-16.437861371443127,-16.917669216879844,-17.468559706084964,-17.752890281158578,-18.197156804711096,-18.730276632974117,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,-0.13213270755901704,{"$f":"H$180*H$7","v":-0.23260862059868581},-0.23838942655439271,-0.24857465609540028,-0.25463073852518853,-0.26206320332538324,-0.27059677402190302,-0.27500119760720365,-0.28188310945923578,-0.29014140368167435,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,-5.3223127239309687,{"$f":"H$193*H$7","v":-8.9233219280191651},-9.1470296117236654,-9.5604740365905592,-9.7933980994975283,-10.086281299534313,-10.440866506578109,-10.687932408525075,-10.955645375485497,-11.277258219709624,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,-7.8524580492215848E-3,{"$f":"H$206*H$7","v":-2.7647196048300942E-2},-3.0330269892977546E-2,-3.1626135927665965E-2,-3.2396650867210428E-2,-3.3342282838469545E-2,-3.4428008435100375E-2,-3.4988382936587265E-2,-3.5863968095160521E-2,-3.6914670285448425E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,-4.3331138701099885E-2,{"$f":"H$219*H$7","v":-3.8140429377530545E-2},-3.9088298036617092E-2,-4.0758352340721983E-2,-4.1751357602622184E-2,-4.7830598239485107E-2,-4.9931326992837026E-2,-5.0744044421001215E-2,-5.2013915402507757E-2,-7.9635804397263948E-2,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,-0.22660638067897376,{"$f":"H$232*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,-7.1459700863426484E-2,{"$f":"H$245*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,-0.23079179586974982,{"$f":"H$258*H$7","v":-0.81257944795807591},-0.83277373009667877,-0.86835413195993172,-0.88951004658132549,-0.91547412361667224,-0.9452847305831813,-0.9606708503078315,-0.98471166237759711,-1.0135606368613159,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,-1.0892720781917899E-3,{"$f":"H$271*H$7","v":-7.6702908839338382E-3},-7.8609134976173993E-3,-8.196772388393201E-3,-8.3964722693950274E-3,-8.6415584869881795E-3,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,-0.10591590050365653,{"$f":"H$284*H$7","v":-0.74582446604657993},-0.76435974863471967,-0.79701715129001371,-0.81643506638235064,-0.84026614399567323,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,-2.4580878295106019,{"$f":"H$297*H$7","v":-2.1636293916004736},-2.2174000628710173,-2.3121388646334049,-2.3684700440596895,-2.4376037642646748,-2.5169795170926208,-2.5579476475844647,-2.6219603514779699,-2.6987755961501763,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,-5.5369896500921424E-2,{"$f":"H$310*H$7","v":-5.5699479218188706E-2},-5.7083726630711727E-2,-5.9522638738490403E-2,-6.0972802694466914E-2,-6.2752549367710811E-2,-6.4795962214768604E-2,-6.5850626910024274E-2,-6.7498540496361212E-2,-6.9476036799965557E-2,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,-0.2670758568343688,{"$f":"H$323*H$7","v":-0.72333044559308068},-0.74130670518770148,-0.77297916256870025,-0.79181143452496983,-0.81492376828948243,-0.84146015150058939,-0.85515634928696749,-0.87655665832818286,-0.90223702917764137,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,-0.11149483704503729,{"$f":"H$336*H$7","v":-9.8138684690683667E-2},-0.10057763425104382,-0.10487483109548797,-0.10742992111110339,-0.11056571340299505,-0.11416606751590769,-0.11602431479999167,-0.11892782618137285,-0.12241203983903026,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,-1.8876101079859584E-2,{"$f":"H$349*H$7","v":-5.1122773757952933E-2},-5.2393280561405006E-2,-5.4631792548439632E-2,-5.5962799675865628E-2,-5.7596308423161158E-2,-5.9471818466352327E-2,-6.043982364993488E-2,-6.1952331749282601E-2,-6.3767341468499869E-2,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,-0.94514735451421383,{"$f":"H$362*H$7","v":-0.83192657767136358},-0.85260167605136172,-0.89154781828317531,-0.91326880610402794,-0.93992638206598322,-0.9705332285408208,-0.9863303105923501,-1.0110132512978645,-1.0406327801444817,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},{"$f":"I$388*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$401*Q$7","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$453*Q$7","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$479*Q$7","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$492*Q$7","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,-0.52779441031214414,{"$f":"H$739*H$7","v":-0.46456903824350093},{"$f":"I$739*I$7","v":-0.47760068707613229},-0.49840178931537366,-0.510575045201489,-0.52547831679115409,-0.5425894804681769,-0.55142104881760812,-0.5652203743635944,-0.58177956501877781,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1556:G1605)","v":28.544415097785599},{"$f":"SUM(H1556:H1605)","v":24.266975379729676},41.394924767380793,23.825238099796596,28.242082885406308,31.30571418089459,15.57704262930384,23.464037742656764,27.066138242430611,12.137554832872709,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"G1190*G$6","v":0.35990432725598942},{"$f":"H1190*H$6","v":0.30597191845268573},{"$f":"I1190*I$6","v":0.48495361496705669},{"$f":"J1190*J$6","v":0.25671136821180796},{"$f":"IF(COUNT($H1556:J1556)>='RFM input'!$AA$7,0,K1190*K$6)","v":0.27552861142492852},{"$f":"IF(COUNT($H1556:K1556)>='RFM input'!$AA$7,0,L1190*L$6)","v":0.27117847473798318},{"$f":"IF(COUNT($H1556:L1556)>='RFM input'!$AA$7,0,M1190*M$6)","v":0.1167261275100514},{"$f":"IF(COUNT($H1556:M1556)>='RFM input'!$AA$7,0,N1190*N$6)","v":0.14549498113170126},{"$f":"IF(COUNT($H1556:N1556)>='RFM input'!$AA$7,0,O1190*O$6)","v":0.13070427729349901},{"$f":"IF(COUNT($H1556:O1556)>='RFM input'!$AA$7,0,P1190*P$6)","v":4.0598474424419058E-2},{"$f":"IF(COUNT($H1556:P1556)>='RFM input'!$AA$7,0,Q1190*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"G1191*G$6","v":0.21064987786271372},0.17908355740784118,0.30760625134860287,0.17827142143858551,{"$f":"IF(COUNT($H1557:J1557)>='RFM input'!$AA$7,0,K1191*K$6)","v":0.21300403345739943},{"$f":"IF(COUNT($H1557:K1557)>='RFM input'!$AA$7,0,L1191*L$6)","v":0.25238842121688593},{"$f":"IF(COUNT($H1557:L1557)>='RFM input'!$AA$7,0,M1191*M$6)","v":0.1266791960037032},{"$f":"IF(COUNT($H1557:M1557)>='RFM input'!$AA$7,0,N1191*N$6)","v":0.19224365049796385},{"$f":"IF(COUNT($H1557:N1557)>='RFM input'!$AA$7,0,O1191*O$6)","v":0.22391957044540184},{"$f":"IF(COUNT($H1557:O1557)>='RFM input'!$AA$7,0,P1191*P$6)","v":0.10134827230194624},{"$f":"IF(COUNT($H1557:P1557)>='RFM input'!$AA$7,0,Q1191*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,0.39610449443803103,0.33674741561173765,0.57345511123879422,0.32936603913170176,{"$f":"IF(COUNT($H1558:J1558)>='RFM input'!$AA$7,0,K1192*K$6)","v":0.38992626276098441},{"$f":"IF(COUNT($H1558:K1558)>='RFM input'!$AA$7,0,L1192*L$6)","v":0.4311144992882357},{"$f":"IF(COUNT($H1558:L1558)>='RFM input'!$AA$7,0,M1192*M$6)","v":0.21398196215881252},{"$f":"IF(COUNT($H1558:M1558)>='RFM input'!$AA$7,0,N1192*N$6)","v":0.32080709022964154},{"$f":"IF(COUNT($H1558:N1558)>='RFM input'!$AA$7,0,O1192*O$6)","v":0.36885950713277693},{"$f":"IF(COUNT($H1558:O1558)>='RFM input'!$AA$7,0,P1192*P$6)","v":0.16464810251781492},{"$f":"IF(COUNT($H1558:P1558)>='RFM input'!$AA$7,0,Q1192*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,17.052418034197419,14.497077876114174,24.906612590192481,14.43448547000628,{"$f":"IF(COUNT($H1559:J1559)>='RFM input'!$AA$7,0,K1193*K$6)","v":17.250937006726382},{"$f":"IF(COUNT($H1559:K1559)>='RFM input'!$AA$7,0,L1193*L$6)","v":19.271364883855064},{"$f":"IF(COUNT($H1559:L1559)>='RFM input'!$AA$7,0,M1193*M$6)","v":9.6711470141339468},{"$f":"IF(COUNT($H1559:M1559)>='RFM input'!$AA$7,0,N1193*N$6)","v":14.674016065788235},{"$f":"IF(COUNT($H1559:N1559)>='RFM input'!$AA$7,0,O1193*O$6)","v":17.088715071490071},{"$f":"IF(COUNT($H1559:O1559)>='RFM input'!$AA$7,0,P1193*P$6)","v":7.7330257348806812},{"$f":"IF(COUNT($H1559:P1559)>='RFM input'!$AA$7,0,Q1193*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,0.13213270755901704,0.11233234768367827,0.1879806546945596,0.10596434386719482,{"$f":"IF(COUNT($H1560:J1560)>='RFM input'!$AA$7,0,K1194*K$6)","v":0.12279145662715063},{"$f":"IF(COUNT($H1560:K1560)>='RFM input'!$AA$7,0,L1194*L$6)","v":0.13269123637701852},{"$f":"IF(COUNT($H1560:L1560)>='RFM input'!$AA$7,0,M1194*M$6)","v":6.4220274239109434E-2},{"$f":"IF(COUNT($H1560:M1560)>='RFM input'!$AA$7,0,N1194*N$6)","v":9.3572487457018405E-2},{"$f":"IF(COUNT($H1560:N1560)>='RFM input'!$AA$7,0,O1194*O$6)","v":0.10423030923727358},{"$f":"IF(COUNT($H1560:O1560)>='RFM input'!$AA$7,0,P1194*P$6)","v":4.4896633052888053E-2},{"$f":"IF(COUNT($H1560:P1560)>='RFM input'!$AA$7,0,Q1194*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,5.3223127239309687,4.5247531397087339,7.5926361167936687,4.3027958488654114,{"$f":"IF(COUNT($H1561:J1561)>='RFM input'!$AA$7,0,K1195*K$6)","v":5.0016415109424344},{"$f":"IF(COUNT($H1561:K1561)>='RFM input'!$AA$7,0,L1195*L$6)","v":5.428388292757905},{"$f":"IF(COUNT($H1561:L1561)>='RFM input'!$AA$7,0,M1195*M$6)","v":2.6462323214316541},{"$f":"IF(COUNT($H1561:M1561)>='RFM input'!$AA$7,0,N1195*N$6)","v":3.9133360353954405},{"$f":"IF(COUNT($H1561:N1561)>='RFM input'!$AA$7,0,O1195*O$6)","v":4.3830285901762904},{"$f":"IF(COUNT($H1561:O1561)>='RFM input'!$AA$7,0,P1195*P$6)","v":1.9000676823368681},{"$f":"IF(COUNT($H1561:P1561)>='RFM input'!$AA$7,0,Q1195*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,7.8524580492215848E-3,6.6757509480585954E-3,1.1412914060723976E-2,6.0471135565370341E-3,{"$f":"IF(COUNT($H1562:J1562)>='RFM input'!$AA$7,0,K1196*K$6)","v":6.4983162817434121E-3},{"$f":"IF(COUNT($H1562:K1562)>='RFM input'!$AA$7,0,L1196*L$6)","v":6.4060968460533906E-3},{"$f":"IF(COUNT($H1562:L1562)>='RFM input'!$AA$7,0,M1196*M$6)","v":2.7636700983443684E-3},{"$f":"IF(COUNT($H1562:M1562)>='RFM input'!$AA$7,0,N1196*N$6)","v":3.4566727560128769E-3},{"$f":"IF(COUNT($H1562:N1562)>='RFM input'!$AA$7,0,O1196*O$6)","v":3.1229570258701237E-3},{"$f":"IF(COUNT($H1562:O1562)>='RFM input'!$AA$7,0,P1196*P$6)","v":9.8100845268095892E-4},{"$f":"IF(COUNT($H1562:P1562)>='RFM input'!$AA$7,0,Q1196*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,4.3331138701099885E-2,3.6837877827695133E-2,6.3275275911617329E-2,3.667081968987411E-2,{"$f":"IF(COUNT($H1563:J1563)>='RFM input'!$AA$7,0,K1197*K$6)","v":4.3815393634605126E-2},{"$f":"IF(COUNT($H1563:K1563)>='RFM input'!$AA$7,0,L1197*L$6)","v":5.509842924855074E-2},{"$f":"IF(COUNT($H1563:L1563)>='RFM input'!$AA$7,0,M1197*M$6)","v":2.8001894103708298E-2},{"$f":"IF(COUNT($H1563:M1563)>='RFM input'!$AA$7,0,N1197*N$6)","v":4.2503426829515363E-2},{"$f":"IF(COUNT($H1563:N1563)>='RFM input'!$AA$7,0,O1197*O$6)","v":4.9517470269021938E-2},{"$f":"IF(COUNT($H1563:O1563)>='RFM input'!$AA$7,0,P1197*P$6)","v":3.5888727480765617E-2},{"$f":"IF(COUNT($H1563:P1563)>='RFM input'!$AA$7,0,Q1197*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,0.22660638067897376,0.19264894523107282,0.3394290939785588,0.20182270452779177,{"$f":"IF(COUNT($H1564:J1564)>='RFM input'!$AA$7,0,K1198*K$6)","v":0.2476915010113801},{"$f":"IF(COUNT($H1564:K1564)>='RFM input'!$AA$7,0,L1198*L$6)","v":0.28438653819825088},{"$f":"IF(COUNT($H1564:L1564)>='RFM input'!$AA$7,0,M1198*M$6)","v":0.14678014874748616},{"$f":"IF(COUNT($H1564:M1564)>='RFM input'!$AA$7,0,N1198*N$6)","v":0.22934398241794507},{"$f":"IF(COUNT($H1564:N1564)>='RFM input'!$AA$7,0,O1198*O$6)","v":0.27521277890153417},{"$f":"IF(COUNT($H1564:O1564)>='RFM input'!$AA$7,0,P1198*P$6)","v":0.1284326301540484},{"$f":"IF(COUNT($H1564:P1564)>='RFM input'!$AA$7,0,Q1198*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,7.1459700863426484E-2,6.0751316695578234E-2,0.10703803417792417,6.3644236538225207E-2,{"$f":"IF(COUNT($H1565:J1565)>='RFM input'!$AA$7,0,K1199*K$6)","v":7.8108835751457953E-2},{"$f":"IF(COUNT($H1565:K1565)>='RFM input'!$AA$7,0,L1199*L$6)","v":8.9680515122044238E-2},{"$f":"IF(COUNT($H1565:L1565)>='RFM input'!$AA$7,0,M1199*M$6)","v":4.6286717482345981E-2},{"$f":"IF(COUNT($H1565:M1565)>='RFM input'!$AA$7,0,N1199*N$6)","v":7.2322996066164935E-2},{"$f":"IF(COUNT($H1565:N1565)>='RFM input'!$AA$7,0,O1199*O$6)","v":8.6787595279397944E-2},{"$f":"IF(COUNT($H1565:O1565)>='RFM input'!$AA$7,0,P1199*P$6)","v":4.0500877797052103E-2},{"$f":"IF(COUNT($H1565:P1565)>='RFM input'!$AA$7,0,Q1199*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,0.23079179586974982,0.19620716728749141,0.31098074470265097,0.16461840884631318,{"$f":"IF(COUNT($H1566:J1566)>='RFM input'!$AA$7,0,K1200*K$6)","v":0.17668513054311846},{"$f":"IF(COUNT($H1566:K1566)>='RFM input'!$AA$7,0,L1200*L$6)","v":0.17389556736694445},{"$f":"IF(COUNT($H1566:L1566)>='RFM input'!$AA$7,0,M1200*M$6)","v":7.4851649599102899E-2},{"$f":"IF(COUNT($H1566:M1566)>='RFM input'!$AA$7,0,N1200*N$6)","v":9.3299928459979073E-2},{"$f":"IF(COUNT($H1566:N1566)>='RFM input'!$AA$7,0,O1200*O$6)","v":8.3815260334362679E-2},{"$f":"IF(COUNT($H1566:O1566)>='RFM input'!$AA$7,0,P1200*P$6)","v":2.603412660642819E-2},{"$f":"IF(COUNT($H1566:P1566)>='RFM input'!$AA$7,0,Q1200*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,1.0892720781917899E-3,9.2604240138582363E-4,1.3038840101390154E-3,5.8376511203978097E-4,{"$f":"IF(COUNT($H1567:J1567)>='RFM input'!$AA$7,0,K1201*K$6)","v":4.7718186115419838E-4},{"$f":"IF(COUNT($H1567:K1567)>='RFM input'!$AA$7,0,L1201*L$6)","v":2.7446093202999824E-4},{"$f":"IF(COUNT($H1567:L1567)>='RFM input'!$AA$7,0,M1201*M$6)","v":1.0011659312076544E-6},{"$f":"IF(COUNT($H1567:M1567)>='RFM input'!$AA$7,0,N1201*N$6)","v":1.5643217675119457E-6},{"$f":"IF(COUNT($H1567:N1567)>='RFM input'!$AA$7,0,O1201*O$6)","v":1.8771861210143353E-6},{"$f":"IF(COUNT($H1567:O1567)>='RFM input'!$AA$7,0,P1201*P$6)","v":8.7602018980668382E-7},{"$f":"IF(COUNT($H1567:P1567)>='RFM input'!$AA$7,0,Q1201*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,0.10591590050365653,9.0044183460726249E-2,0.12678379612506402,5.676268469761038E-2,{"$f":"IF(COUNT($H1568:J1568)>='RFM input'!$AA$7,0,K1202*K$6)","v":4.6399010440125205E-2},{"$f":"IF(COUNT($H1568:K1568)>='RFM input'!$AA$7,0,L1202*L$6)","v":2.6687342263731272E-2},{"$f":"IF(COUNT($H1568:L1568)>='RFM input'!$AA$7,0,M1202*M$6)","v":9.7348856433990136E-5},{"$f":"IF(COUNT($H1568:M1568)>='RFM input'!$AA$7,0,N1202*N$6)","v":1.521075881781082E-4},{"$f":"IF(COUNT($H1568:N1568)>='RFM input'!$AA$7,0,O1202*O$6)","v":1.8252910581372992E-4},{"$f":"IF(COUNT($H1568:O1568)>='RFM input'!$AA$7,0,P1202*P$6)","v":8.5180249379740051E-5},{"$f":"IF(COUNT($H1568:P1568)>='RFM input'!$AA$7,0,Q1202*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,2.4580878295106019,2.0897382775439826,3.5894783818206917,2.0802614073829839,{"$f":"IF(COUNT($H1569:J1569)>='RFM input'!$AA$7,0,K1203*K$6)","v":2.4855586321276473},{"$f":"IF(COUNT($H1569:K1569)>='RFM input'!$AA$7,0,L1203*L$6)","v":2.7766649908369554},{"$f":"IF(COUNT($H1569:L1569)>='RFM input'!$AA$7,0,M1203*M$6)","v":1.393441259764673},{"$f":"IF(COUNT($H1569:M1569)>='RFM input'!$AA$7,0,N1203*N$6)","v":2.1142644929795638},{"$f":"IF(COUNT($H1569:N1569)>='RFM input'!$AA$7,0,O1203*O$6)","v":2.4621775190876511},{"$f":"IF(COUNT($H1569:O1569)>='RFM input'!$AA$7,0,P1203*P$6)","v":1.1141893777367613},{"$f":"IF(COUNT($H1569:P1569)>='RFM input'!$AA$7,0,Q1203*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,5.5369896500921424E-2,4.7072602838874704E-2,8.0557673199752516E-2,4.6508412867285756E-2,{"$f":"IF(COUNT($H1570:J1570)>='RFM input'!$AA$7,0,K1204*K$6)","v":5.534108913758206E-2},{"$f":"IF(COUNT($H1570:K1570)>='RFM input'!$AA$7,0,L1204*L$6)","v":6.1554310098546977E-2},{"$f":"IF(COUNT($H1570:L1570)>='RFM input'!$AA$7,0,M1204*M$6)","v":3.0748561833215438E-2},{"$f":"IF(COUNT($H1570:M1570)>='RFM input'!$AA$7,0,N1204*N$6)","v":4.6423107288453523E-2},{"$f":"IF(COUNT($H1570:N1570)>='RFM input'!$AA$7,0,O1204*O$6)","v":5.3778511160889629E-2},{"$f":"IF(COUNT($H1570:O1570)>='RFM input'!$AA$7,0,P1204*P$6)","v":2.4200073487716967E-2},{"$f":"IF(COUNT($H1570:P1570)>='RFM input'!$AA$7,0,Q1204*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,0.2670758568343688,0.22705398657205703,0.36914308157462161,0.20142985245992776,{"$f":"IF(COUNT($H1571:J1571)>='RFM input'!$AA$7,0,K1205*K$6)","v":0.22464672936711907},{"$f":"IF(COUNT($H1571:K1571)>='RFM input'!$AA$7,0,L1205*L$6)","v":0.23214395060632639},{"$f":"IF(COUNT($H1571:L1571)>='RFM input'!$AA$7,0,M1205*M$6)","v":0.1065519596385246},{"$f":"IF(COUNT($H1571:M1571)>='RFM input'!$AA$7,0,N1205*N$6)","v":0.14542987558632955},{"$f":"IF(COUNT($H1571:N1571)>='RFM input'!$AA$7,0,O1205*O$6)","v":0.1494624420330789},{"$f":"IF(COUNT($H1571:O1571)>='RFM input'!$AA$7,0,P1205*P$6)","v":5.8106072047509907E-2},{"$f":"IF(COUNT($H1571:P1571)>='RFM input'!$AA$7,0,Q1205*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,0.11149483704503729,9.4787104807370473E-2,0.16281285902524581,9.4357249502115617E-2,{"$f":"IF(COUNT($H1572:J1572)>='RFM input'!$AA$7,0,K1206*K$6)","v":0.11274086764838381},{"$f":"IF(COUNT($H1572:K1572)>='RFM input'!$AA$7,0,L1206*L$6)","v":0.12594497518164902},{"$f":"IF(COUNT($H1572:L1572)>='RFM input'!$AA$7,0,M1206*M$6)","v":6.3204212772261154E-2},{"$f":"IF(COUNT($H1572:M1572)>='RFM input'!$AA$7,0,N1206*N$6)","v":9.5899573760062876E-2},{"$f":"IF(COUNT($H1572:N1572)>='RFM input'!$AA$7,0,O1206*O$6)","v":0.11168033866441948},{"$f":"IF(COUNT($H1572:O1572)>='RFM input'!$AA$7,0,P1206*P$6)","v":5.0537804880960983E-2},{"$f":"IF(COUNT($H1572:P1572)>='RFM input'!$AA$7,0,Q1206*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"G1207*G$6","v":1.8876101079859584E-2},1.6047478240525472E-2,2.6089898964752591E-2,1.4236443161138288E-2,{"$f":"IF(COUNT($H1573:J1573)>='RFM input'!$AA$7,0,K1207*K$6)","v":1.5877340696592364E-2},{"$f":"IF(COUNT($H1573:K1573)>='RFM input'!$AA$7,0,L1207*L$6)","v":1.6407221261637642E-2},{"$f":"IF(COUNT($H1573:L1573)>='RFM input'!$AA$7,0,M1207*M$6)","v":7.5307651699915278E-3},{"$f":"IF(COUNT($H1573:M1573)>='RFM input'!$AA$7,0,N1207*N$6)","v":1.0278536832707443E-2},{"$f":"IF(COUNT($H1573:N1573)>='RFM input'!$AA$7,0,O1207*O$6)","v":1.0563546240754751E-2},{"$f":"IF(COUNT($H1573:O1573)>='RFM input'!$AA$7,0,P1207*P$6)","v":4.1067586652080183E-3},{"$f":"IF(COUNT($H1573:P1573)>='RFM input'!$AA$7,0,Q1207*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,0.94514735451421383,0.80351506603448886,1.3801728139792471,0.8022250293676898,{"$f":"IF(COUNT($H1574:J1574)>='RFM input'!$AA$7,0,K1208*K$6)","v":0.95852534173944892},{"$f":"IF(COUNT($H1574:K1574)>='RFM input'!$AA$7,0,L1208*L$6)","v":1.0707903009144695},{"$f":"IF(COUNT($H1574:L1574)>='RFM input'!$AA$7,0,M1208*M$6)","v":0.53736705829023235},{"$f":"IF(COUNT($H1574:M1574)>='RFM input'!$AA$7,0,N1208*N$6)","v":0.81534841024662796},{"$f":"IF(COUNT($H1574:N1574)>='RFM input'!$AA$7,0,O1208*O$6)","v":0.9495216964778187},{"$f":"IF(COUNT($H1574:O1574)>='RFM input'!$AA$7,0,P1208*P$6)","v":0.42968110650479119},{"$f":"IF(COUNT($H1574:P1574)>='RFM input'!$AA$7,0,Q1208*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H1209*H$6","v":0},0,0,{"$f":"IF(COUNT($H1575:J1575)>='RFM input'!$AA$7,0,K1209*K$6)","v":0},{"$f":"IF(COUNT($H1575:K1575)>='RFM input'!$AA$7,0,L1209*L$6)","v":0},{"$f":"IF(COUNT($H1575:L1575)>='RFM input'!$AA$7,0,M1209*M$6)","v":0},{"$f":"IF(COUNT($H1575:M1575)>='RFM input'!$AA$7,0,N1209*N$6)","v":0},{"$f":"IF(COUNT($H1575:N1575)>='RFM input'!$AA$7,0,O1209*O$6)","v":0},{"$f":"IF(COUNT($H1575:O1575)>='RFM input'!$AA$7,0,P1209*P$6)","v":0},{"$f":"IF(COUNT($H1575:P1575)>='RFM input'!$AA$7,0,Q1209*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G1210*G$6","v":0},0,{"$f":"I1210*I$6","v":0},0,{"$f":"IF(COUNT($H1576:J1576)>='RFM input'!$AA$7,0,K1210*K$6)","v":0},{"$f":"IF(COUNT($H1576:K1576)>='RFM input'!$AA$7,0,L1210*L$6)","v":0},{"$f":"IF(COUNT($H1576:L1576)>='RFM input'!$AA$7,0,M1210*M$6)","v":0},{"$f":"IF(COUNT($H1576:M1576)>='RFM input'!$AA$7,0,N1210*N$6)","v":0},{"$f":"IF(COUNT($H1576:N1576)>='RFM input'!$AA$7,0,O1210*O$6)","v":0},{"$f":"IF(COUNT($H1576:O1576)>='RFM input'!$AA$7,0,P1210*P$6)","v":0},{"$f":"IF(COUNT($H1576:P1576)>='RFM input'!$AA$7,0,Q1210*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1577:J1577)>='RFM input'!$AA$7,0,K1211*K$6)","v":0},{"$f":"IF(COUNT($H1577:K1577)>='RFM input'!$AA$7,0,L1211*L$6)","v":0},{"$f":"IF(COUNT($H1577:L1577)>='RFM input'!$AA$7,0,M1211*M$6)","v":0},{"$f":"IF(COUNT($H1577:M1577)>='RFM input'!$AA$7,0,N1211*N$6)","v":0},{"$f":"IF(COUNT($H1577:N1577)>='RFM input'!$AA$7,0,O1211*O$6)","v":0},{"$f":"IF(COUNT($H1577:O1577)>='RFM input'!$AA$7,0,P1211*P$6)","v":0},{"$f":"IF(COUNT($H1577:P1577)>='RFM input'!$AA$7,0,Q1211*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1578:J1578)>='RFM input'!$AA$7,0,K1212*K$6)","v":0},{"$f":"IF(COUNT($H1578:K1578)>='RFM input'!$AA$7,0,L1212*L$6)","v":0},{"$f":"IF(COUNT($H1578:L1578)>='RFM input'!$AA$7,0,M1212*M$6)","v":0},{"$f":"IF(COUNT($H1578:M1578)>='RFM input'!$AA$7,0,N1212*N$6)","v":0},{"$f":"IF(COUNT($H1578:N1578)>='RFM input'!$AA$7,0,O1212*O$6)","v":0},{"$f":"IF(COUNT($H1578:O1578)>='RFM input'!$AA$7,0,P1212*P$6)","v":0},{"$f":"IF(COUNT($H1578:P1578)>='RFM input'!$AA$7,0,Q1212*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1579:J1579)>='RFM input'!$AA$7,0,K1213*K$6)","v":0},{"$f":"IF(COUNT($H1579:K1579)>='RFM input'!$AA$7,0,L1213*L$6)","v":0},{"$f":"IF(COUNT($H1579:L1579)>='RFM input'!$AA$7,0,M1213*M$6)","v":0},{"$f":"IF(COUNT($H1579:M1579)>='RFM input'!$AA$7,0,N1213*N$6)","v":0},{"$f":"IF(COUNT($H1579:N1579)>='RFM input'!$AA$7,0,O1213*O$6)","v":0},{"$f":"IF(COUNT($H1579:O1579)>='RFM input'!$AA$7,0,P1213*P$6)","v":0},{"$f":"IF(COUNT($H1579:P1579)>='RFM input'!$AA$7,0,Q1213*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1580:J1580)>='RFM input'!$AA$7,0,K1214*K$6)","v":0},{"$f":"IF(COUNT($H1580:K1580)>='RFM input'!$AA$7,0,L1214*L$6)","v":0},{"$f":"IF(COUNT($H1580:L1580)>='RFM input'!$AA$7,0,M1214*M$6)","v":0},{"$f":"IF(COUNT($H1580:M1580)>='RFM input'!$AA$7,0,N1214*N$6)","v":0},{"$f":"IF(COUNT($H1580:N1580)>='RFM input'!$AA$7,0,O1214*O$6)","v":0},{"$f":"IF(COUNT($H1580:O1580)>='RFM input'!$AA$7,0,P1214*P$6)","v":0},{"$f":"IF(COUNT($H1580:P1580)>='RFM input'!$AA$7,0,Q1214*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1581:J1581)>='RFM input'!$AA$7,0,K1215*K$6)","v":0},{"$f":"IF(COUNT($H1581:K1581)>='RFM input'!$AA$7,0,L1215*L$6)","v":0},{"$f":"IF(COUNT($H1581:L1581)>='RFM input'!$AA$7,0,M1215*M$6)","v":0},{"$f":"IF(COUNT($H1581:M1581)>='RFM input'!$AA$7,0,N1215*N$6)","v":0},{"$f":"IF(COUNT($H1581:N1581)>='RFM input'!$AA$7,0,O1215*O$6)","v":0},{"$f":"IF(COUNT($H1581:O1581)>='RFM input'!$AA$7,0,P1215*P$6)","v":0},{"$f":"IF(COUNT($H1581:P1581)>='RFM input'!$AA$7,0,Q1215*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1582:J1582)>='RFM input'!$AA$7,0,K1216*K$6)","v":0},{"$f":"IF(COUNT($H1582:K1582)>='RFM input'!$AA$7,0,L1216*L$6)","v":0},{"$f":"IF(COUNT($H1582:L1582)>='RFM input'!$AA$7,0,M1216*M$6)","v":0},{"$f":"IF(COUNT($H1582:M1582)>='RFM input'!$AA$7,0,N1216*N$6)","v":0},{"$f":"IF(COUNT($H1582:N1582)>='RFM input'!$AA$7,0,O1216*O$6)","v":0},{"$f":"IF(COUNT($H1582:O1582)>='RFM input'!$AA$7,0,P1216*P$6)","v":0},{"$f":"IF(COUNT($H1582:P1582)>='RFM input'!$AA$7,0,Q1216*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1583:J1583)>='RFM input'!$AA$7,0,K1217*K$6)","v":0},{"$f":"IF(COUNT($H1583:K1583)>='RFM input'!$AA$7,0,L1217*L$6)","v":0},{"$f":"IF(COUNT($H1583:L1583)>='RFM input'!$AA$7,0,M1217*M$6)","v":0},{"$f":"IF(COUNT($H1583:M1583)>='RFM input'!$AA$7,0,N1217*N$6)","v":0},{"$f":"IF(COUNT($H1583:N1583)>='RFM input'!$AA$7,0,O1217*O$6)","v":0},{"$f":"IF(COUNT($H1583:O1583)>='RFM input'!$AA$7,0,P1217*P$6)","v":0},{"$f":"IF(COUNT($H1583:P1583)>='RFM input'!$AA$7,0,Q1217*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1584:J1584)>='RFM input'!$AA$7,0,K1218*K$6)","v":0},{"$f":"IF(COUNT($H1584:K1584)>='RFM input'!$AA$7,0,L1218*L$6)","v":0},{"$f":"IF(COUNT($H1584:L1584)>='RFM input'!$AA$7,0,M1218*M$6)","v":0},{"$f":"IF(COUNT($H1584:M1584)>='RFM input'!$AA$7,0,N1218*N$6)","v":0},{"$f":"IF(COUNT($H1584:N1584)>='RFM input'!$AA$7,0,O1218*O$6)","v":0},{"$f":"IF(COUNT($H1584:O1584)>='RFM input'!$AA$7,0,P1218*P$6)","v":0},{"$f":"IF(COUNT($H1584:P1584)>='RFM input'!$AA$7,0,Q1218*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1585:J1585)>='RFM input'!$AA$7,0,K1219*K$6)","v":0},{"$f":"IF(COUNT($H1585:K1585)>='RFM input'!$AA$7,0,L1219*L$6)","v":0},{"$f":"IF(COUNT($H1585:L1585)>='RFM input'!$AA$7,0,M1219*M$6)","v":0},{"$f":"IF(COUNT($H1585:M1585)>='RFM input'!$AA$7,0,N1219*N$6)","v":0},{"$f":"IF(COUNT($H1585:N1585)>='RFM input'!$AA$7,0,O1219*O$6)","v":0},{"$f":"IF(COUNT($H1585:O1585)>='RFM input'!$AA$7,0,P1219*P$6)","v":0},{"$f":"IF(COUNT($H1585:P1585)>='RFM input'!$AA$7,0,Q1219*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1586:J1586)>='RFM input'!$AA$7,0,K1220*K$6)","v":0},{"$f":"IF(COUNT($H1586:K1586)>='RFM input'!$AA$7,0,L1220*L$6)","v":0},{"$f":"IF(COUNT($H1586:L1586)>='RFM input'!$AA$7,0,M1220*M$6)","v":0},{"$f":"IF(COUNT($H1586:M1586)>='RFM input'!$AA$7,0,N1220*N$6)","v":0},{"$f":"IF(COUNT($H1586:N1586)>='RFM input'!$AA$7,0,O1220*O$6)","v":0},{"$f":"IF(COUNT($H1586:O1586)>='RFM input'!$AA$7,0,P1220*P$6)","v":0},{"$f":"IF(COUNT($H1586:P1586)>='RFM input'!$AA$7,0,Q1220*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1587:J1587)>='RFM input'!$AA$7,0,K1221*K$6)","v":0},{"$f":"IF(COUNT($H1587:K1587)>='RFM input'!$AA$7,0,L1221*L$6)","v":0},{"$f":"IF(COUNT($H1587:L1587)>='RFM input'!$AA$7,0,M1221*M$6)","v":0},{"$f":"IF(COUNT($H1587:M1587)>='RFM input'!$AA$7,0,N1221*N$6)","v":0},{"$f":"IF(COUNT($H1587:N1587)>='RFM input'!$AA$7,0,O1221*O$6)","v":0},{"$f":"IF(COUNT($H1587:O1587)>='RFM input'!$AA$7,0,P1221*P$6)","v":0},{"$f":"IF(COUNT($H1587:P1587)>='RFM input'!$AA$7,0,Q1221*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1588:J1588)>='RFM input'!$AA$7,0,K1222*K$6)","v":0},{"$f":"IF(COUNT($H1588:K1588)>='RFM input'!$AA$7,0,L1222*L$6)","v":0},{"$f":"IF(COUNT($H1588:L1588)>='RFM input'!$AA$7,0,M1222*M$6)","v":0},{"$f":"IF(COUNT($H1588:M1588)>='RFM input'!$AA$7,0,N1222*N$6)","v":0},{"$f":"IF(COUNT($H1588:N1588)>='RFM input'!$AA$7,0,O1222*O$6)","v":0},{"$f":"IF(COUNT($H1588:O1588)>='RFM input'!$AA$7,0,P1222*P$6)","v":0},{"$f":"IF(COUNT($H1588:P1588)>='RFM input'!$AA$7,0,Q1222*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1589:J1589)>='RFM input'!$AA$7,0,K1223*K$6)","v":0},{"$f":"IF(COUNT($H1589:K1589)>='RFM input'!$AA$7,0,L1223*L$6)","v":0},{"$f":"IF(COUNT($H1589:L1589)>='RFM input'!$AA$7,0,M1223*M$6)","v":0},{"$f":"IF(COUNT($H1589:M1589)>='RFM input'!$AA$7,0,N1223*N$6)","v":0},{"$f":"IF(COUNT($H1589:N1589)>='RFM input'!$AA$7,0,O1223*O$6)","v":0},{"$f":"IF(COUNT($H1589:O1589)>='RFM input'!$AA$7,0,P1223*P$6)","v":0},{"$f":"IF(COUNT($H1589:P1589)>='RFM input'!$AA$7,0,Q1223*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1590:J1590)>='RFM input'!$AA$7,0,K1224*K$6)","v":0},{"$f":"IF(COUNT($H1590:K1590)>='RFM input'!$AA$7,0,L1224*L$6)","v":0},{"$f":"IF(COUNT($H1590:L1590)>='RFM input'!$AA$7,0,M1224*M$6)","v":0},{"$f":"IF(COUNT($H1590:M1590)>='RFM input'!$AA$7,0,N1224*N$6)","v":0},{"$f":"IF(COUNT($H1590:N1590)>='RFM input'!$AA$7,0,O1224*O$6)","v":0},{"$f":"IF(COUNT($H1590:O1590)>='RFM input'!$AA$7,0,P1224*P$6)","v":0},{"$f":"IF(COUNT($H1590:P1590)>='RFM input'!$AA$7,0,Q1224*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1591:J1591)>='RFM input'!$AA$7,0,K1225*K$6)","v":0},{"$f":"IF(COUNT($H1591:K1591)>='RFM input'!$AA$7,0,L1225*L$6)","v":0},{"$f":"IF(COUNT($H1591:L1591)>='RFM input'!$AA$7,0,M1225*M$6)","v":0},{"$f":"IF(COUNT($H1591:M1591)>='RFM input'!$AA$7,0,N1225*N$6)","v":0},{"$f":"IF(COUNT($H1591:N1591)>='RFM input'!$AA$7,0,O1225*O$6)","v":0},{"$f":"IF(COUNT($H1591:O1591)>='RFM input'!$AA$7,0,P1225*P$6)","v":0},{"$f":"IF(COUNT($H1591:P1591)>='RFM input'!$AA$7,0,Q1225*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1592:J1592)>='RFM input'!$AA$7,0,K1226*K$6)","v":0},{"$f":"IF(COUNT($H1592:K1592)>='RFM input'!$AA$7,0,L1226*L$6)","v":0},{"$f":"IF(COUNT($H1592:L1592)>='RFM input'!$AA$7,0,M1226*M$6)","v":0},{"$f":"IF(COUNT($H1592:M1592)>='RFM input'!$AA$7,0,N1226*N$6)","v":0},{"$f":"IF(COUNT($H1592:N1592)>='RFM input'!$AA$7,0,O1226*O$6)","v":0},{"$f":"IF(COUNT($H1592:O1592)>='RFM input'!$AA$7,0,P1226*P$6)","v":0},{"$f":"IF(COUNT($H1592:P1592)>='RFM input'!$AA$7,0,Q1226*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1593:J1593)>='RFM input'!$AA$7,0,K1227*K$6)","v":0},{"$f":"IF(COUNT($H1593:K1593)>='RFM input'!$AA$7,0,L1227*L$6)","v":0},{"$f":"IF(COUNT($H1593:L1593)>='RFM input'!$AA$7,0,M1227*M$6)","v":0},{"$f":"IF(COUNT($H1593:M1593)>='RFM input'!$AA$7,0,N1227*N$6)","v":0},{"$f":"IF(COUNT($H1593:N1593)>='RFM input'!$AA$7,0,O1227*O$6)","v":0},{"$f":"IF(COUNT($H1593:O1593)>='RFM input'!$AA$7,0,P1227*P$6)","v":0},{"$f":"IF(COUNT($H1593:P1593)>='RFM input'!$AA$7,0,Q1227*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1594:J1594)>='RFM input'!$AA$7,0,K1228*K$6)","v":0},{"$f":"IF(COUNT($H1594:K1594)>='RFM input'!$AA$7,0,L1228*L$6)","v":0},{"$f":"IF(COUNT($H1594:L1594)>='RFM input'!$AA$7,0,M1228*M$6)","v":0},{"$f":"IF(COUNT($H1594:M1594)>='RFM input'!$AA$7,0,N1228*N$6)","v":0},{"$f":"IF(COUNT($H1594:N1594)>='RFM input'!$AA$7,0,O1228*O$6)","v":0},{"$f":"IF(COUNT($H1594:O1594)>='RFM input'!$AA$7,0,P1228*P$6)","v":0},{"$f":"IF(COUNT($H1594:P1594)>='RFM input'!$AA$7,0,Q1228*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1595:J1595)>='RFM input'!$AA$7,0,K1229*K$6)","v":0},{"$f":"IF(COUNT($H1595:K1595)>='RFM input'!$AA$7,0,L1229*L$6)","v":0},{"$f":"IF(COUNT($H1595:L1595)>='RFM input'!$AA$7,0,M1229*M$6)","v":0},{"$f":"IF(COUNT($H1595:M1595)>='RFM input'!$AA$7,0,N1229*N$6)","v":0},{"$f":"IF(COUNT($H1595:N1595)>='RFM input'!$AA$7,0,O1229*O$6)","v":0},{"$f":"IF(COUNT($H1595:O1595)>='RFM input'!$AA$7,0,P1229*P$6)","v":0},{"$f":"IF(COUNT($H1595:P1595)>='RFM input'!$AA$7,0,Q1229*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1596:J1596)>='RFM input'!$AA$7,0,K1230*K$6)","v":0},{"$f":"IF(COUNT($H1596:K1596)>='RFM input'!$AA$7,0,L1230*L$6)","v":0},{"$f":"IF(COUNT($H1596:L1596)>='RFM input'!$AA$7,0,M1230*M$6)","v":0},{"$f":"IF(COUNT($H1596:M1596)>='RFM input'!$AA$7,0,N1230*N$6)","v":0},{"$f":"IF(COUNT($H1596:N1596)>='RFM input'!$AA$7,0,O1230*O$6)","v":0},{"$f":"IF(COUNT($H1596:O1596)>='RFM input'!$AA$7,0,P1230*P$6)","v":0},{"$f":"IF(COUNT($H1596:P1596)>='RFM input'!$AA$7,0,Q1230*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1597:J1597)>='RFM input'!$AA$7,0,K1231*K$6)","v":0},{"$f":"IF(COUNT($H1597:K1597)>='RFM input'!$AA$7,0,L1231*L$6)","v":0},{"$f":"IF(COUNT($H1597:L1597)>='RFM input'!$AA$7,0,M1231*M$6)","v":0},{"$f":"IF(COUNT($H1597:M1597)>='RFM input'!$AA$7,0,N1231*N$6)","v":0},{"$f":"IF(COUNT($H1597:N1597)>='RFM input'!$AA$7,0,O1231*O$6)","v":0},{"$f":"IF(COUNT($H1597:O1597)>='RFM input'!$AA$7,0,P1231*P$6)","v":0},{"$f":"IF(COUNT($H1597:P1597)>='RFM input'!$AA$7,0,Q1231*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1598:J1598)>='RFM input'!$AA$7,0,K1232*K$6)","v":0},{"$f":"IF(COUNT($H1598:K1598)>='RFM input'!$AA$7,0,L1232*L$6)","v":0},{"$f":"IF(COUNT($H1598:L1598)>='RFM input'!$AA$7,0,M1232*M$6)","v":0},{"$f":"IF(COUNT($H1598:M1598)>='RFM input'!$AA$7,0,N1232*N$6)","v":0},{"$f":"IF(COUNT($H1598:N1598)>='RFM input'!$AA$7,0,O1232*O$6)","v":0},{"$f":"IF(COUNT($H1598:O1598)>='RFM input'!$AA$7,0,P1232*P$6)","v":0},{"$f":"IF(COUNT($H1598:P1598)>='RFM input'!$AA$7,0,Q1232*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1599:J1599)>='RFM input'!$AA$7,0,K1233*K$6)","v":0},{"$f":"IF(COUNT($H1599:K1599)>='RFM input'!$AA$7,0,L1233*L$6)","v":0},{"$f":"IF(COUNT($H1599:L1599)>='RFM input'!$AA$7,0,M1233*M$6)","v":0},{"$f":"IF(COUNT($H1599:M1599)>='RFM input'!$AA$7,0,N1233*N$6)","v":0},{"$f":"IF(COUNT($H1599:N1599)>='RFM input'!$AA$7,0,O1233*O$6)","v":0},{"$f":"IF(COUNT($H1599:O1599)>='RFM input'!$AA$7,0,P1233*P$6)","v":0},{"$f":"IF(COUNT($H1599:P1599)>='RFM input'!$AA$7,0,Q1233*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1600:J1600)>='RFM input'!$AA$7,0,K1234*K$6)","v":0},{"$f":"IF(COUNT($H1600:K1600)>='RFM input'!$AA$7,0,L1234*L$6)","v":0},{"$f":"IF(COUNT($H1600:L1600)>='RFM input'!$AA$7,0,M1234*M$6)","v":0},{"$f":"IF(COUNT($H1600:M1600)>='RFM input'!$AA$7,0,N1234*N$6)","v":0},{"$f":"IF(COUNT($H1600:N1600)>='RFM input'!$AA$7,0,O1234*O$6)","v":0},{"$f":"IF(COUNT($H1600:O1600)>='RFM input'!$AA$7,0,P1234*P$6)","v":0},{"$f":"IF(COUNT($H1600:P1600)>='RFM input'!$AA$7,0,Q1234*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1601:J1601)>='RFM input'!$AA$7,0,K1235*K$6)","v":0},{"$f":"IF(COUNT($H1601:K1601)>='RFM input'!$AA$7,0,L1235*L$6)","v":0},{"$f":"IF(COUNT($H1601:L1601)>='RFM input'!$AA$7,0,M1235*M$6)","v":0},{"$f":"IF(COUNT($H1601:M1601)>='RFM input'!$AA$7,0,N1235*N$6)","v":0},{"$f":"IF(COUNT($H1601:N1601)>='RFM input'!$AA$7,0,O1235*O$6)","v":0},{"$f":"IF(COUNT($H1601:O1601)>='RFM input'!$AA$7,0,P1235*P$6)","v":0},{"$f":"IF(COUNT($H1601:P1601)>='RFM input'!$AA$7,0,Q1235*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1602:J1602)>='RFM input'!$AA$7,0,K1236*K$6)","v":0},{"$f":"IF(COUNT($H1602:K1602)>='RFM input'!$AA$7,0,L1236*L$6)","v":0},{"$f":"IF(COUNT($H1602:L1602)>='RFM input'!$AA$7,0,M1236*M$6)","v":0},{"$f":"IF(COUNT($H1602:M1602)>='RFM input'!$AA$7,0,N1236*N$6)","v":0},{"$f":"IF(COUNT($H1602:N1602)>='RFM input'!$AA$7,0,O1236*O$6)","v":0},{"$f":"IF(COUNT($H1602:O1602)>='RFM input'!$AA$7,0,P1236*P$6)","v":0},{"$f":"IF(COUNT($H1602:P1602)>='RFM input'!$AA$7,0,Q1236*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,0.52779441031214414,0.44870332486151909,0.77320197661463352,0.44847548056608133,{"$f":"IF(COUNT($H1603:J1603)>='RFM input'!$AA$7,0,K1237*K$6)","v":0.53588863322666835},{"$f":"IF(COUNT($H1603:K1603)>='RFM input'!$AA$7,0,L1237*L$6)","v":0.59865367378430501},{"$f":"IF(COUNT($H1603:L1603)>='RFM input'!$AA$7,0,M1237*M$6)","v":0.30042948630431038},{"$f":"IF(COUNT($H1603:M1603)>='RFM input'!$AA$7,0,N1237*N$6)","v":0.45584275702344923},{"$f":"IF(COUNT($H1603:N1603)>='RFM input'!$AA$7,0,O1237*O$6)","v":0.53085639488856096},{"$f":"IF(COUNT($H1603:O1603)>='RFM input'!$AA$7,0,P1237*P$6)","v":0.24022531327459973},{"$f":"IF(COUNT($H1603:P1603)>='RFM input'!$AA$7,0,Q1237*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1604:J1604)>='RFM input'!$AA$7,0,K1238*K$6)","v":0},{"$f":"IF(COUNT($H1604:K1604)>='RFM input'!$AA$7,0,L1238*L$6)","v":0},{"$f":"IF(COUNT($H1604:L1604)>='RFM input'!$AA$7,0,M1238*M$6)","v":0},{"$f":"IF(COUNT($H1604:M1604)>='RFM input'!$AA$7,0,N1238*N$6)","v":0},{"$f":"IF(COUNT($H1604:N1604)>='RFM input'!$AA$7,0,O1238*O$6)","v":0},{"$f":"IF(COUNT($H1604:O1604)>='RFM input'!$AA$7,0,P1238*P$6)","v":0},{"$f":"IF(COUNT($H1604:P1604)>='RFM input'!$AA$7,0,Q1238*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1605:J1605)>='RFM input'!$AA$7,0,K1239*K$6)","v":0},{"$f":"IF(COUNT($H1605:K1605)>='RFM input'!$AA$7,0,L1239*L$6)","v":0},{"$f":"IF(COUNT($H1605:L1605)>='RFM input'!$AA$7,0,M1239*M$6)","v":0},{"$f":"IF(COUNT($H1605:M1605)>='RFM input'!$AA$7,0,N1239*N$6)","v":0},{"$f":"IF(COUNT($H1605:N1605)>='RFM input'!$AA$7,0,O1239*O$6)","v":0},{"$f":"IF(COUNT($H1605:O1605)>='RFM input'!$AA$7,0,P1239*P$6)","v":0},{"$f":"IF(COUNT($H1605:P1605)>='RFM input'!$AA$7,0,Q1239*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":9,"n_rows":1363,"n_cols":18,"rows_kept":1363,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Total Asset Roll Forward - TNSP RFM - version 4.1"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2005-06"},{"$f":"'RFM input'!H60","v":"2006-07"},{"$f":"'RFM input'!I60","v":"2007-08"},{"$f":"'RFM input'!J60","v":"2008-09"},{"$f":"'RFM input'!K60","v":"2009-10"},{"$f":"'RFM input'!L60","v":"2010-11"},{"$f":"'RFM input'!M60","v":"2011-12"},{"$f":"'RFM input'!N60","v":"2012-13"},{"$f":"'RFM input'!O60","v":"2013-14"},{"$f":"'RFM input'!P60","v":"2014-15"},{"$f":"'RFM input'!Q60","v":"2015-16"}]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":976.45686647008074},{"$f":"SUM(H8:H57)","v":976.45686647008074},968.8649959068041,977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,913.78448527485148,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G770","v":12.311727194881946},{"$f":"G8+G60+G112+G164+G216+G268","v":12.311727194881946},{"$f":"H8+H60+H112","v":11.350535961120839},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$AA$7,0,I8+I60+I112)","v":10.536834795239203},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$AA$7,0,J8+J60+J112)","v":9.4394061321503528},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$AA$7,0,K8+K60+K112)","v":8.327803482276158},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$AA$7,0,L8+L60+L112)","v":7.1713614588987191},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$AA$7,0,M8+M60+M112)","v":5.8139794460227838},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$AA$7,0,N8+N60+N112)","v":4.4613726649514325},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$AA$7,0,O8+O60+O112)","v":3.0564851459527129},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$AA$7,0,P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G771","v":7.2059812385536501},7.2059812385536501,7.1996490180510824,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$AA$7,0,I9+I61+I113)","v":7.3172315254110289},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$AA$7,0,J9+J61+J113)","v":7.2973604054849996},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$AA$7,0,K9+K61+K113)","v":7.7507669999508462},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$AA$7,0,L9+L61+L113)","v":7.7828531044774465},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$AA$7,0,M9+M61+M113)","v":7.6820562738986382},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$AA$7,0,N9+N61+N113)","v":7.643121337869716},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$AA$7,0,O9+O61+O113)","v":7.6300770718751467},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$AA$7,0,P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G772","v":13.550074580567616},13.550074580567616,13.421949360345831,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$AA$7,0,I10+I62+I114)","v":13.518978787996661},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$AA$7,0,J10+J62+J114)","v":13.358584927922649},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$AA$7,0,K10+K62+K114)","v":13.239387203948446},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$AA$7,0,L10+L62+L114)","v":13.146516800131927},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$AA$7,0,M10+M62+M114)","v":12.81945132557648},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$AA$7,0,N10+N62+N114)","v":12.590404510132119},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$AA$7,0,O10+O62+O114)","v":12.395650003841293},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$AA$7,0,P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G773","v":583.33480025316885},583.33480025316885,582.94936494882927,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$AA$7,0,I11+I63+I115)","v":592.47001724616655},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$AA$7,0,J11+J63+J115)","v":591.00432337859058},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$AA$7,0,K11+K63+K115)","v":591.8173990138738},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$AA$7,0,L11+L63+L115)","v":594.17109468084902},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$AA$7,0,M11+M63+M115)","v":586.37368198889806},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$AA$7,0,N11+N63+N115)","v":583.29480777352774},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$AA$7,0,O11+O63+O115)","v":582.18636604030667},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$AA$7,0,P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G774","v":4.5200397044146987},4.5200397044146987,4.3997634314996912,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$AA$7,0,I12+I64+I116)","v":4.3493546596398582},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$AA$7,0,J12+J64+J116)","v":4.2067443474116528},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$AA$7,0,K12+K64+K116)","v":4.0749050655136152},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$AA$7,0,L12+L64+L116)","v":3.9455330985652504},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$AA$7,0,M12+M64+M116)","v":3.7391565987824569},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$AA$7,0,N12+N64+N116)","v":3.5577278886322716},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$AA$7,0,O12+O64+O116)","v":3.3800750884103095},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$AA$7,0,P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G775","v":182.0674477644715},182.0674477644715,177.7087264092788,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$AA$7,0,I13+I65+I117)","v":176.61021143297566},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$AA$7,0,J13+J65+J117)","v":171.35253324525053},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$AA$7,0,K13+K65+K117)","v":166.7040533775982},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$AA$7,0,L13+L65+L117)","v":162.5778982479558},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$AA$7,0,M13+M65+M117)","v":156.37690797440186},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$AA$7,0,N13+N65+N117)","v":149.60737587801739},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$AA$7,0,O13+O65+O117)","v":143.04795265593376},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$AA$7,0,P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G776","v":0.26861950243378785},0.26861950243378785,0.26712388044829627,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$AA$7,0,I14+I66+I118)","v":0.2482065246160427},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$AA$7,0,J14+J66+J118)","v":0.22262750224491376},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$AA$7,0,K14+K66+K118)","v":0.19672916765944676},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$AA$7,0,L14+L66+L118)","v":0.16979298166703061},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$AA$7,0,M14+M66+M118)","v":0.13812864333027461},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$AA$7,0,N14+N66+N118)","v":0.10659693314970023},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$AA$7,0,O14+O66+O118)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$AA$7,0,P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G777","v":1.482286036400122},1.482286036400122,1.4809834848502865,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$AA$7,0,I15+I67+I119)","v":1.5051704627252867},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$AA$7,0,J15+J67+J119)","v":1.5010829300744388},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$AA$7,0,K15+K67+K119)","v":1.6920549885361449},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$AA$7,0,L15+L67+L119)","v":1.7203663689965631},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$AA$7,0,M15+M67+M119)","v":1.6984369361074345},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$AA$7,0,N15+N67+N119)","v":1.6901963185159488},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$AA$7,0,O15+O67+O119)","v":2.701908483194801},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$AA$7,0,P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G778","v":7.7518266057265448},7.7518266057265448,7.9444755509576179,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$AA$7,0,I16+I68+I120)","v":8.2839046449361771},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$AA$7,0,J16+J68+J120)","v":8.4857273494639696},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$AA$7,0,K16+K68+K120)","v":8.7334188504753492},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$AA$7,0,L16+L68+L120)","v":9.0178053886736009},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$AA$7,0,M16+M68+M120)","v":9.1645855374210878},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$AA$7,0,N16+N68+N120)","v":9.3939295198390322},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$AA$7,0,O16+O68+O120)","v":9.6691422987405673},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$AA$7,0,P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G779","v":2.444517267036376},2.444517267036376,2.5052685837319544,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$AA$7,0,I17+I69+I121)","v":2.6123066179098786},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$AA$7,0,J17+J69+J121)","v":2.6759508544481037},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$AA$7,0,K17+K69+K121)","v":2.7540596901995618},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$AA$7,0,L17+L69+L121)","v":2.8437402053216059},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$AA$7,0,M17+M69+M121)","v":2.8900269228039517},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$AA$7,0,N17+N69+N121)","v":2.9623499188701166},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$AA$7,0,O17+O69+O121)","v":3.0491375141495145},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$AA$7,0,P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G780","v":7.8950026837110086},7.8950026837110086,7.2786304030404239,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$AA$7,0,I18+I70+I122)","v":6.7568374176463966},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$AA$7,0,J18+J70+J122)","v":6.0531016945327778},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$AA$7,0,K18+K70+K122)","v":5.3402767784945713},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$AA$7,0,L18+L70+L122)","v":4.5986982222448436},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$AA$7,0,M18+M70+M122)","v":3.7282651412607652},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$AA$7,0,N18+N70+N122)","v":2.8608942194129128},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$AA$7,0,O18+O70+O122)","v":1.9599978173696784},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$AA$7,0,P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G781","v":3.72621823414774E-2},3.72621823414774E-2,3.0517933858929383E-2,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$AA$7,0,I19+I71+I123)","v":2.3960904371451E-2},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$AA$7,0,J19+J71+J123)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$AA$7,0,K19+K71+K123)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$AA$7,0,L19+L71+L123)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$AA$7,0,M19+M71+M123)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$AA$7,0,N19+N71+N123)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$AA$7,0,O19+O71+O123)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$AA$7,0,P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G782","v":3.623206429729243},3.623206429729243,2.9674261471433896,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$AA$7,0,I20+I72+I124)","v":2.329850194633734},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$AA$7,0,J20+J72+J124)","v":1.5895957280413306},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$AA$7,0,K20+K72+K124)","v":0.81955967209910519},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$AA$7,0,L20+L72+L124)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$AA$7,0,M20+M72+M124)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$AA$7,0,N20+N72+N124)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$AA$7,0,O20+O72+O124)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$AA$7,0,P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G783","v":84.087087834508338},84.087087834508338,84.013196720451845,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$AA$7,0,I21+I73+I125)","v":85.38527503940152},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$AA$7,0,J21+J73+J125)","v":85.153397582151101},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$AA$7,0,K21+K73+K125)","v":85.270486170219058},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$AA$7,0,L21+L73+L125)","v":85.609547396791342},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$AA$7,0,M21+M73+M125)","v":84.486009139463391},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$AA$7,0,N21+N73+N125)","v":84.042325984858493},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$AA$7,0,O21+O73+O125)","v":83.882543152468173},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$AA$7,0,P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G784","v":1.8941118761356832},1.8941118761356832,1.8854849997563692,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$AA$7,0,I22+I74+I126)","v":1.90895894632541},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$AA$7,0,J22+J74+J126)","v":1.8959447204542053},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$AA$7,0,K22+K74+K126)","v":1.8903130068973204},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$AA$7,0,L22+L74+L126)","v":1.8891147676281566},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$AA$7,0,M22+M74+M126)","v":1.8550673672466034},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$AA$7,0,N22+N74+N126)","v":1.8356398476250326},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$AA$7,0,O22+O74+O126)","v":1.8219198182895611},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$AA$7,0,P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G785","v":9.1362199358756797},9.1362199358756797,8.6399434768546559,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$AA$7,0,I23+I75+I127)","v":8.267779853241576},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$AA$7,0,J23+J75+J127)","v":7.6962305431328035},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$AA$7,0,K23+K75+K127)","v":7.1290658379749523},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$AA$7,0,L23+L75+L127)","v":6.5462860202917961},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$AA$7,0,M23+M75+M127)","v":5.8113778284297313},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$AA$7,0,N23+N75+N127)","v":5.1016513547290936},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$AA$7,0,O23+O75+O127)","v":4.3745571384339899},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$AA$7,0,P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G786","v":3.8140525505823093},3.8140525505823093,3.810700970698996,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$AA$7,0,I24+I76+I128)","v":3.8729361954731982},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$AA$7,0,J24+J76+J128)","v":3.862418613879826},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$AA$7,0,K24+K76+K128)","v":3.8677295604171062},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$AA$7,0,L24+L76+L128)","v":3.8831088221957604},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$AA$7,0,M24+M76+M128)","v":3.8321469674521138},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$AA$7,0,N24+N76+N128)","v":3.8120222264121848},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$AA$7,0,O24+O76+O128)","v":3.8047747388952313},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$AA$7,0,P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G787","v":0.64571995777352853},0.64571995777352853,0.61064466225610103,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$AA$7,0,I25+I77+I129)","v":0.58434128065944857},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$AA$7,0,J25+J77+J129)","v":0.54394593127214719},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$AA$7,0,K25+K77+K129)","v":0.5038604722928739},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$AA$7,0,L25+L77+L129)","v":0.46267138513135037},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$AA$7,0,M25+M77+M129)","v":0.41073033183498958},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$AA$7,0,N25+N77+N129)","v":0.36056904501776216},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$AA$7,0,O25+O77+O129)","v":0.30918025950923433},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$AA$7,0,P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G788","v":32.331915752340329},32.331915752340329,32.303504240703454,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$AA$7,0,I26+I78+I130)","v":32.927690978137434},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$AA$7,0,J26+J78+J130)","v":32.838368189221946},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$AA$7,0,K26+K78+K130)","v":32.88362472485737},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$AA$7,0,L26+L78+L130)","v":33.014488643705853},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$AA$7,0,M26+M78+M130)","v":32.581322473455266},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$AA$7,0,N26+N78+N130)","v":32.410340573109544},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$AA$7,0,O26+O78+O130)","v":32.348849018289499},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$AA$7,0,P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G789","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$AA$7,0,I27+I79+I131)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$AA$7,0,J27+J79+J131)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$AA$7,0,K27+K79+K131)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$AA$7,0,L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$AA$7,0,M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$AA$7,0,N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$AA$7,0,O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$AA$7,0,P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G790","v":0},0,0,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$AA$7,0,I28+I80+I132)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$AA$7,0,J28+J80+J132)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$AA$7,0,K28+K80+K132)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$AA$7,0,L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$AA$7,0,M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$AA$7,0,N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$AA$7,0,O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$AA$7,0,P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G791","v":0},0,0,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$AA$7,0,I29+I81+I133)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$AA$7,0,J29+J81+J133)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$AA$7,0,K29+K81+K133)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$AA$7,0,L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$AA$7,0,M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$AA$7,0,N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$AA$7,0,O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$AA$7,0,P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G792","v":0},0,0,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$AA$7,0,I30+I82+I134)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$AA$7,0,J30+J82+J134)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$AA$7,0,K30+K82+K134)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$AA$7,0,L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$AA$7,0,M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$AA$7,0,N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$AA$7,0,O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$AA$7,0,P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G793","v":0},0,0,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$AA$7,0,I31+I83+I135)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$AA$7,0,J31+J83+J135)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$AA$7,0,K31+K83+K135)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$AA$7,0,L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$AA$7,0,M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$AA$7,0,N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$AA$7,0,O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$AA$7,0,P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G794","v":0},0,0,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$AA$7,0,I32+I84+I136)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$AA$7,0,J32+J84+J136)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$AA$7,0,K32+K84+K136)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$AA$7,0,L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$AA$7,0,M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$AA$7,0,N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$AA$7,0,O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$AA$7,0,P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G795","v":0},0,0,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$AA$7,0,I33+I85+I137)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$AA$7,0,J33+J85+J137)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$AA$7,0,K33+K85+K137)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$AA$7,0,L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$AA$7,0,M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$AA$7,0,N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$AA$7,0,O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$AA$7,0,P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G796","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$AA$7,0,I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$AA$7,0,J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$AA$7,0,K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$AA$7,0,L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$AA$7,0,M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$AA$7,0,N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$AA$7,0,O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$AA$7,0,P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G797","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$AA$7,0,I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$AA$7,0,J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$AA$7,0,K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$AA$7,0,L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$AA$7,0,M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$AA$7,0,N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$AA$7,0,O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$AA$7,0,P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G798","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$AA$7,0,I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$AA$7,0,J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$AA$7,0,K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$AA$7,0,L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$AA$7,0,M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$AA$7,0,N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$AA$7,0,O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$AA$7,0,P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G799","v":0},0,0,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$AA$7,0,I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$AA$7,0,J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$AA$7,0,K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$AA$7,0,L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$AA$7,0,M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$AA$7,0,N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$AA$7,0,O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$AA$7,0,P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G800","v":0},{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$AA$7,0,I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$AA$7,0,J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$AA$7,0,K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$AA$7,0,L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$AA$7,0,M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$AA$7,0,N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$AA$7,0,O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$AA$7,0,P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G801","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$AA$7,0,I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$AA$7,0,J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$AA$7,0,K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$AA$7,0,L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$AA$7,0,M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$AA$7,0,N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$AA$7,0,O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$AA$7,0,P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G802","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$AA$7,0,I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$AA$7,0,J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$AA$7,0,K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$AA$7,0,L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$AA$7,0,M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$AA$7,0,N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$AA$7,0,O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$AA$7,0,P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G803","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$AA$7,0,I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$AA$7,0,J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$AA$7,0,K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$AA$7,0,L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$AA$7,0,M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$AA$7,0,N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$AA$7,0,O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$AA$7,0,P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G804","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$AA$7,0,I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$AA$7,0,J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$AA$7,0,K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$AA$7,0,L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$AA$7,0,M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$AA$7,0,N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$AA$7,0,O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$AA$7,0,P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G805","v":0},0,0,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$AA$7,0,I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$AA$7,0,J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$AA$7,0,K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$AA$7,0,L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$AA$7,0,M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$AA$7,0,N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$AA$7,0,O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$AA$7,0,P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G806","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$AA$7,0,I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$AA$7,0,J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$AA$7,0,K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$AA$7,0,L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$AA$7,0,M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$AA$7,0,N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$AA$7,0,O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$AA$7,0,P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G807","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$AA$7,0,I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$AA$7,0,J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$AA$7,0,K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$AA$7,0,L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$AA$7,0,M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$AA$7,0,N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$AA$7,0,O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$AA$7,0,P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G808","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$AA$7,0,I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$AA$7,0,J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$AA$7,0,K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$AA$7,0,L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$AA$7,0,M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$AA$7,0,N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$AA$7,0,O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$AA$7,0,P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G809","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$AA$7,0,I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$AA$7,0,J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$AA$7,0,K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$AA$7,0,L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$AA$7,0,M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$AA$7,0,N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$AA$7,0,O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$AA$7,0,P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G810","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$AA$7,0,I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$AA$7,0,J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$AA$7,0,K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$AA$7,0,L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$AA$7,0,M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$AA$7,0,N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$AA$7,0,O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$AA$7,0,P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G811","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$AA$7,0,I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$AA$7,0,J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$AA$7,0,K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$AA$7,0,L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$AA$7,0,M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$AA$7,0,N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$AA$7,0,O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$AA$7,0,P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G812","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$AA$7,0,I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$AA$7,0,J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$AA$7,0,K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$AA$7,0,L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$AA$7,0,M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$AA$7,0,N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$AA$7,0,O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$AA$7,0,P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G813","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$AA$7,0,I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$AA$7,0,J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$AA$7,0,K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$AA$7,0,L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$AA$7,0,M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$AA$7,0,N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$AA$7,0,O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$AA$7,0,P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$AA$7,0,I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$AA$7,0,J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$AA$7,0,K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$AA$7,0,L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$AA$7,0,M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$AA$7,0,N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$AA$7,0,O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$AA$7,0,P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$AA$7,0,I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$AA$7,0,J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$AA$7,0,K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$AA$7,0,L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$AA$7,0,M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$AA$7,0,N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$AA$7,0,O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$AA$7,0,P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G816","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$AA$7,0,I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$AA$7,0,J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$AA$7,0,K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$AA$7,0,L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$AA$7,0,M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$AA$7,0,N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$AA$7,0,O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$AA$7,0,P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G817","v":18.054967119427893},18.054967119427893,18.097105722926283,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$AA$7,0,I55+I107+I159)","v":18.407879952325967},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$AA$7,0,J55+J107+J159)","v":18.359147619802574},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$AA$7,0,K55+K107+K159)","v":18.384461207827755},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$AA$7,0,L55+L107+L159)","v":18.457636564820906},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$AA$7,0,M55+M107+M159)","v":18.215476570657039},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$AA$7,0,N55+N107+N159)","v":18.11989827886288},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$AA$7,0,O55+O107+O159)","v":18.085534299387845},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$AA$7,0,P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G818","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$AA$7,0,I56+I108+I160)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$AA$7,0,J56+J108+J160)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$AA$7,0,K56+K108+K160)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$AA$7,0,L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$AA$7,0,M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$AA$7,0,N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$AA$7,0,O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$AA$7,0,P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},0,0,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$AA$7,0,I57+I109+I161)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$AA$7,0,J57+J109+J161)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$AA$7,0,K57+K109+K161)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$AA$7,0,L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$AA$7,0,M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$AA$7,0,N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$AA$7,0,O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$AA$7,0,P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":0},{"$f":"SUM(H60:H109)","v":0.24449484984320002},0.56766705799413542,0.15136390425107302,0.77555723873992721,0.55278142658538254,1.5936439115925163,5.0642767451739455E-3,1.0274021730379088,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G822","v":0},{"$f":"'RAB roll forward'!H822","v":0},{"$f":"'RAB roll forward'!I822","v":0},{"$f":"'RAB roll forward'!J822","v":0},{"$f":"'RAB roll forward'!K822","v":0},{"$f":"'RAB roll forward'!L822","v":0},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G823","v":0},{"$f":"'RAB roll forward'!H823","v":0},{"$f":"'RAB roll forward'!I823","v":0},{"$f":"'RAB roll forward'!J823","v":0},{"$f":"'RAB roll forward'!K823","v":0.4433724954074158},{"$f":"'RAB roll forward'!L823","v":0},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G824","v":0},{"$f":"'RAB roll forward'!H824","v":0},{"$f":"'RAB roll forward'!I824","v":0},{"$f":"'RAB roll forward'!J824","v":7.0211542353164399E-3},{"$f":"'RAB roll forward'!K824","v":0},{"$f":"'RAB roll forward'!L824","v":0},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G825","v":0},{"$f":"'RAB roll forward'!H825","v":0.12716727673033845},{"$f":"'RAB roll forward'!I825","v":0},{"$f":"'RAB roll forward'!J825","v":0.14314877378985782},{"$f":"'RAB roll forward'!K825","v":0},{"$f":"'RAB roll forward'!L825","v":0},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G826","v":0},{"$f":"'RAB roll forward'!H826","v":0},{"$f":"'RAB roll forward'!I826","v":0},{"$f":"'RAB roll forward'!J826","v":0},{"$f":"'RAB roll forward'!K826","v":0},{"$f":"'RAB roll forward'!L826","v":0},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G827","v":0},{"$f":"'RAB roll forward'!H827","v":3.984743311773796E-2},{"$f":"'RAB roll forward'!I827","v":0.45587851862686091},{"$f":"'RAB roll forward'!J827","v":0},{"$f":"'RAB roll forward'!K827","v":0.14327672090278831},{"$f":"'RAB roll forward'!L827","v":0.53173787713402998},{"$f":"'RAB roll forward'!M827","v":1.5936439115925163},{"$f":"'RAB roll forward'!N827","v":5.0642767451739455E-3},{"$f":"'RAB roll forward'!O827","v":1.3193563225570687E-2},{"$f":"'RAB roll forward'!P827","v":2.8402903163462088E-2},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G828","v":0},{"$f":"'RAB roll forward'!H828","v":1.9475823114750778E-2},{"$f":"'RAB roll forward'!I828","v":0},{"$f":"'RAB roll forward'!J828","v":0},{"$f":"'RAB roll forward'!K828","v":0},{"$f":"'RAB roll forward'!L828","v":0},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G829","v":0},{"$f":"'RAB roll forward'!H829","v":0},{"$f":"'RAB roll forward'!I829","v":0},{"$f":"'RAB roll forward'!J829","v":0},{"$f":"'RAB roll forward'!K829","v":0.18890802242972304},{"$f":"'RAB roll forward'!L829","v":2.1043549451352579E-2},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":1.0142086098123382},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G830","v":0},{"$f":"'RAB roll forward'!H830","v":0},{"$f":"'RAB roll forward'!I830","v":0},{"$f":"'RAB roll forward'!J830","v":0},{"$f":"'RAB roll forward'!K830","v":0},{"$f":"'RAB roll forward'!L830","v":0},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G831","v":0},{"$f":"'RAB roll forward'!H831","v":0},{"$f":"'RAB roll forward'!I831","v":0},{"$f":"'RAB roll forward'!J831","v":0},{"$f":"'RAB roll forward'!K831","v":0},{"$f":"'RAB roll forward'!L831","v":0},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G832","v":0},{"$f":"'RAB roll forward'!H832","v":0},{"$f":"'RAB roll forward'!I832","v":0},{"$f":"'RAB roll forward'!J832","v":0},{"$f":"'RAB roll forward'!K832","v":0},{"$f":"'RAB roll forward'!L832","v":0},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G833","v":0},{"$f":"'RAB roll forward'!H833","v":0},{"$f":"'RAB roll forward'!I833","v":0},{"$f":"'RAB roll forward'!J833","v":0},{"$f":"'RAB roll forward'!K833","v":0},{"$f":"'RAB roll forward'!L833","v":0},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G834","v":0},{"$f":"'RAB roll forward'!H834","v":0},{"$f":"'RAB roll forward'!I834","v":0},{"$f":"'RAB roll forward'!J834","v":0},{"$f":"'RAB roll forward'!K834","v":0},{"$f":"'RAB roll forward'!L834","v":0},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G835","v":0},{"$f":"'RAB roll forward'!H835","v":0},{"$f":"'RAB roll forward'!I835","v":0},{"$f":"'RAB roll forward'!J835","v":0},{"$f":"'RAB roll forward'!K835","v":0},{"$f":"'RAB roll forward'!L835","v":0},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G836","v":0},{"$f":"'RAB roll forward'!H836","v":0},{"$f":"'RAB roll forward'!I836","v":0},{"$f":"'RAB roll forward'!J836","v":0},{"$f":"'RAB roll forward'!K836","v":0},{"$f":"'RAB roll forward'!L836","v":0},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G837","v":0},{"$f":"'RAB roll forward'!H837","v":0},{"$f":"'RAB roll forward'!I837","v":0},{"$f":"'RAB roll forward'!J837","v":0},{"$f":"'RAB roll forward'!K837","v":0},{"$f":"'RAB roll forward'!L837","v":0},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G838","v":0},{"$f":"'RAB roll forward'!H838","v":0},{"$f":"'RAB roll forward'!I838","v":0},{"$f":"'RAB roll forward'!J838","v":0},{"$f":"'RAB roll forward'!K838","v":0},{"$f":"'RAB roll forward'!L838","v":0},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G839","v":0},{"$f":"'RAB roll forward'!H839","v":0},{"$f":"'RAB roll forward'!I839","v":0},{"$f":"'RAB roll forward'!J839","v":0},{"$f":"'RAB roll forward'!K839","v":0},{"$f":"'RAB roll forward'!L839","v":0},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G840","v":0},{"$f":"'RAB roll forward'!H840","v":0},{"$f":"'RAB roll forward'!I840","v":9.6615599506095162E-2},{"$f":"'RAB roll forward'!J840","v":0},{"$f":"'RAB roll forward'!K840","v":0},{"$f":"'RAB roll forward'!L840","v":0},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G841","v":0},{"$f":"'RAB roll forward'!H841","v":0},{"$f":"'RAB roll forward'!I841","v":0},{"$f":"'RAB roll forward'!J841","v":0},{"$f":"'RAB roll forward'!K841","v":0},{"$f":"'RAB roll forward'!L841","v":0},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G842","v":0},{"$f":"'RAB roll forward'!H842","v":0},{"$f":"'RAB roll forward'!I842","v":0},{"$f":"'RAB roll forward'!J842","v":0},{"$f":"'RAB roll forward'!K842","v":0},{"$f":"'RAB roll forward'!L842","v":0},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G843","v":0},{"$f":"'RAB roll forward'!H843","v":0},{"$f":"'RAB roll forward'!I843","v":0},{"$f":"'RAB roll forward'!J843","v":0},{"$f":"'RAB roll forward'!K843","v":0},{"$f":"'RAB roll forward'!L843","v":0},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G844","v":0},{"$f":"'RAB roll forward'!H844","v":0},{"$f":"'RAB roll forward'!I844","v":0},{"$f":"'RAB roll forward'!J844","v":0},{"$f":"'RAB roll forward'!K844","v":0},{"$f":"'RAB roll forward'!L844","v":0},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G845","v":0},{"$f":"'RAB roll forward'!H845","v":0},{"$f":"'RAB roll forward'!I845","v":0},{"$f":"'RAB roll forward'!J845","v":0},{"$f":"'RAB roll forward'!K845","v":0},{"$f":"'RAB roll forward'!L845","v":0},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G846","v":0},{"$f":"'RAB roll forward'!H846","v":0},{"$f":"'RAB roll forward'!I846","v":0},{"$f":"'RAB roll forward'!J846","v":0},{"$f":"'RAB roll forward'!K846","v":0},{"$f":"'RAB roll forward'!L846","v":0},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G847","v":0},{"$f":"'RAB roll forward'!H847","v":0},{"$f":"'RAB roll forward'!I847","v":0},{"$f":"'RAB roll forward'!J847","v":0},{"$f":"'RAB roll forward'!K847","v":0},{"$f":"'RAB roll forward'!L847","v":0},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G848","v":0},{"$f":"'RAB roll forward'!H848","v":0},{"$f":"'RAB roll forward'!I848","v":0},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G849","v":0},{"$f":"'RAB roll forward'!H849","v":0},{"$f":"'RAB roll forward'!I849","v":0},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G850","v":0},{"$f":"'RAB roll forward'!H850","v":0},{"$f":"'RAB roll forward'!I850","v":0},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G857","v":0},{"$f":"'RAB roll forward'!H857","v":0},{"$f":"'RAB roll forward'!I857","v":0},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G858","v":0},{"$f":"'RAB roll forward'!H858","v":0},{"$f":"'RAB roll forward'!I858","v":0},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G859","v":0},{"$f":"'RAB roll forward'!H859","v":0},{"$f":"'RAB roll forward'!I859","v":0},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G860","v":0},{"$f":"'RAB roll forward'!H860","v":0},{"$f":"'RAB roll forward'!I860","v":0},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G861","v":0},{"$f":"'RAB roll forward'!H861","v":0},{"$f":"'RAB roll forward'!I861","v":0},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G862","v":0},{"$f":"'RAB roll forward'!H862","v":0},{"$f":"'RAB roll forward'!I862","v":0},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":0},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G864","v":0},{"$f":"'RAB roll forward'!H864","v":0},{"$f":"'RAB roll forward'!I864","v":0},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G865","v":0},{"$f":"'RAB roll forward'!H865","v":0},{"$f":"'RAB roll forward'!I865","v":0},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":5.800431688037283E-2},{"$f":"'RAB roll forward'!I869","v":1.5172939861179261E-2},{"$f":"'RAB roll forward'!J869","v":1.1939762258987685E-3},{"$f":"'RAB roll forward'!K869","v":0},{"$f":"'RAB roll forward'!L869","v":0},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":0},{"$f":"'RAB roll forward'!J870","v":0},{"$f":"'RAB roll forward'!K870","v":0},{"$f":"'RAB roll forward'!L870","v":0},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":0},{"$f":"'RAB roll forward'!H871","v":0},{"$f":"'RAB roll forward'!I871","v":0},{"$f":"'RAB roll forward'!J871","v":0},{"$f":"'RAB roll forward'!K871","v":0},{"$f":"'RAB roll forward'!L871","v":0},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":0},{"$f":"SUM(H112:H161)","v":-7.8363654131197187},8.4850644950341785,-10.516251771457631,-6.9400129535673329,-4.9266087665378677,-20.985252252874247,-13.770493798344804,-11.100435573150907,-27.173925039893327,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G874","v":0},{"$f":"'RAB roll forward'!H874","v":-0.96119123376110793},{"$f":"'RAB roll forward'!I874","v":-0.81370116588163566},{"$f":"'RAB roll forward'!J874","v":-1.0974286630888495},{"$f":"'RAB roll forward'!K874","v":-1.1116026498741944},{"$f":"'RAB roll forward'!L874","v":-1.1564420233774384},{"$f":"'RAB roll forward'!M874","v":-1.3573820128759353},{"$f":"'RAB roll forward'!N874","v":-1.3526067810713516},{"$f":"'RAB roll forward'!O874","v":-1.4048875189987196},{"$f":"'RAB roll forward'!P874","v":-1.539981362774798},{"$f":"'RAB roll forward'!Q874","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G875","v":0},{"$f":"'RAB roll forward'!H875","v":-6.3322205025679312E-3},{"$f":"'RAB roll forward'!I875","v":0.11758250735994696},{"$f":"'RAB roll forward'!J875","v":-1.9871119926029135E-2},{"$f":"'RAB roll forward'!K875","v":1.0034099058430945E-2},{"$f":"'RAB roll forward'!L875","v":3.208610452659999E-2},{"$f":"'RAB roll forward'!M875","v":-0.10079683057880842},{"$f":"'RAB roll forward'!N875","v":-3.8934936028922368E-2},{"$f":"'RAB roll forward'!O875","v":-1.3044265994569648E-2},{"$f":"'RAB roll forward'!P875","v":-0.14255786403372753},{"$f":"'RAB roll forward'!Q875","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G876","v":0},{"$f":"'RAB roll forward'!H876","v":-0.12812522022178391},{"$f":"'RAB roll forward'!I876","v":9.7029427650830224E-2},{"$f":"'RAB roll forward'!J876","v":-0.1674150143093277},{"$f":"'RAB roll forward'!K876","v":-0.11919772397420325},{"$f":"'RAB roll forward'!L876","v":-9.287040381651962E-2},{"$f":"'RAB roll forward'!M876","v":-0.32706547455544632},{"$f":"'RAB roll forward'!N876","v":-0.22904681544436117},{"$f":"'RAB roll forward'!O876","v":-0.19475450629082547},{"$f":"'RAB roll forward'!P876","v":-0.4154780402053071},{"$f":"'RAB roll forward'!Q876","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G877","v":0},{"$f":"'RAB roll forward'!H877","v":-0.51260258106998258},{"$f":"'RAB roll forward'!I877","v":9.520652297337227},{"$f":"'RAB roll forward'!J877","v":-1.6088426413658858},{"$f":"'RAB roll forward'!K877","v":0.81307563528325488},{"$f":"'RAB roll forward'!L877","v":2.35369566697522},{"$f":"'RAB roll forward'!M877","v":-7.7974126919510169},{"$f":"'RAB roll forward'!N877","v":-3.0788742153703428},{"$f":"'RAB roll forward'!O877","v":-1.1084417332210244},{"$f":"'RAB roll forward'!P877","v":-10.997250898093437},{"$f":"'RAB roll forward'!Q877","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G878","v":0},{"$f":"'RAB roll forward'!H878","v":-0.12027627291500755},{"$f":"'RAB roll forward'!I878","v":-5.0408771859833112E-2},{"$f":"'RAB roll forward'!J878","v":-0.14261031222820547},{"$f":"'RAB roll forward'!K878","v":-0.1318392818980379},{"$f":"'RAB roll forward'!L878","v":-0.12937196694836472},{"$f":"'RAB roll forward'!M878","v":-0.2063764997827936},{"$f":"'RAB roll forward'!N878","v":-0.18142871015018525},{"$f":"'RAB roll forward'!O878","v":-0.1776528002219622},{"$f":"'RAB roll forward'!P878","v":-0.2452447706287863},{"$f":"'RAB roll forward'!Q878","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G879","v":0},{"$f":"'RAB roll forward'!H879","v":-4.3985687883104312},{"$f":"'RAB roll forward'!I879","v":-1.5543934949299967},{"$f":"'RAB roll forward'!J879","v":-5.2576781877251477},{"$f":"'RAB roll forward'!K879","v":-4.7917565885550939},{"$f":"'RAB roll forward'!L879","v":-4.6578930067764084},{"$f":"'RAB roll forward'!M879","v":-7.7946341851464549},{"$f":"'RAB roll forward'!N879","v":-6.7745963731296346},{"$f":"'RAB roll forward'!O879","v":-6.572616785309207},{"$f":"'RAB roll forward'!P879","v":-9.3771905373727567},{"$f":"'RAB roll forward'!Q879","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G880","v":0},{"$f":"'RAB roll forward'!H880","v":-2.0971445100242347E-2},{"$f":"'RAB roll forward'!I880","v":-1.8917355832253568E-2},{"$f":"'RAB roll forward'!J880","v":-2.557902237112893E-2},{"$f":"'RAB roll forward'!K880","v":-2.5898334585467017E-2},{"$f":"'RAB roll forward'!L880","v":-2.6936185992416154E-2},{"$f":"'RAB roll forward'!M880","v":-3.1664338336756005E-2},{"$f":"'RAB roll forward'!N880","v":-3.1531710180574386E-2},{"$f":"'RAB roll forward'!O880","v":-3.27410110692904E-2},{"$f":"'RAB roll forward'!P880","v":-3.5933661832767465E-2},{"$f":"'RAB roll forward'!Q880","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G881","v":0},{"$f":"'RAB roll forward'!H881","v":-1.3025515498354123E-3},{"$f":"'RAB roll forward'!I881","v":2.4186977875000237E-2},{"$f":"'RAB roll forward'!J881","v":-4.0875326508478735E-3},{"$f":"'RAB roll forward'!K881","v":2.0640360319829423E-3},{"$f":"'RAB roll forward'!L881","v":7.2678310090656326E-3},{"$f":"'RAB roll forward'!M881","v":-2.1929432889128728E-2},{"$f":"'RAB roll forward'!N881","v":-8.240617591485852E-3},{"$f":"'RAB roll forward'!O881","v":-2.4964451334858195E-3},{"$f":"'RAB roll forward'!P881","v":-4.3747076916498331E-2},{"$f":"'RAB roll forward'!Q881","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G882","v":0},{"$f":"'RAB roll forward'!H882","v":0.19264894523107282},{"$f":"'RAB roll forward'!I882","v":0.3394290939785588},{"$f":"'RAB roll forward'!J882","v":0.20182270452779177},{"$f":"'RAB roll forward'!K882","v":0.2476915010113801},{"$f":"'RAB roll forward'!L882","v":0.28438653819825088},{"$f":"'RAB roll forward'!M882","v":0.14678014874748616},{"$f":"'RAB roll forward'!N882","v":0.22934398241794507},{"$f":"'RAB roll forward'!O882","v":0.27521277890153417},{"$f":"'RAB roll forward'!P882","v":0.1284326301540484},{"$f":"'RAB roll forward'!Q882","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G883","v":0},{"$f":"'RAB roll forward'!H883","v":6.0751316695578234E-2},{"$f":"'RAB roll forward'!I883","v":0.10703803417792417},{"$f":"'RAB roll forward'!J883","v":6.3644236538225207E-2},{"$f":"'RAB roll forward'!K883","v":7.8108835751457953E-2},{"$f":"'RAB roll forward'!L883","v":8.9680515122044238E-2},{"$f":"'RAB roll forward'!M883","v":4.6286717482345981E-2},{"$f":"'RAB roll forward'!N883","v":7.2322996066164935E-2},{"$f":"'RAB roll forward'!O883","v":8.6787595279397944E-2},{"$f":"'RAB roll forward'!P883","v":4.0500877797052103E-2},{"$f":"'RAB roll forward'!Q883","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G884","v":0},{"$f":"'RAB roll forward'!H884","v":-0.61637228067058447},{"$f":"'RAB roll forward'!I884","v":-0.52179298539402774},{"$f":"'RAB roll forward'!J884","v":-0.70373572311361854},{"$f":"'RAB roll forward'!K884","v":-0.71282491603820697},{"$f":"'RAB roll forward'!L884","v":-0.74157855624972779},{"$f":"'RAB roll forward'!M884","v":-0.87043308098407834},{"$f":"'RAB roll forward'!N884","v":-0.86737092184785247},{"$f":"'RAB roll forward'!O884","v":-0.9008964020432344},{"$f":"'RAB roll forward'!P884","v":-0.98752651025488769},{"$f":"'RAB roll forward'!Q884","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G885","v":0},{"$f":"'RAB roll forward'!H885","v":-6.744248482548015E-3},{"$f":"'RAB roll forward'!I885","v":-6.5570294874783839E-3},{"$f":"'RAB roll forward'!J885","v":-7.6130072763534199E-3},{"$f":"'RAB roll forward'!K885","v":-7.919290408240829E-3},{"$f":"'RAB roll forward'!L885","v":-8.3670975549581805E-3},{"$f":"'RAB roll forward'!M885","v":1.0011659312076544E-6},{"$f":"'RAB roll forward'!N885","v":1.5643217675119457E-6},{"$f":"'RAB roll forward'!O885","v":1.8771861210143353E-6},{"$f":"'RAB roll forward'!P885","v":8.7602018980668382E-7},{"$f":"'RAB roll forward'!Q885","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G886","v":0},{"$f":"'RAB roll forward'!H886","v":-0.65578028258585364},{"$f":"'RAB roll forward'!I886","v":-0.6375759525096556},{"$f":"'RAB roll forward'!J886","v":-0.74025446659240335},{"$f":"'RAB roll forward'!K886","v":-0.77003605594222546},{"$f":"'RAB roll forward'!L886","v":-0.81357880173194197},{"$f":"'RAB roll forward'!M886","v":9.7348856433990136E-5},{"$f":"'RAB roll forward'!N886","v":1.521075881781082E-4},{"$f":"'RAB roll forward'!O886","v":1.8252910581372992E-4},{"$f":"'RAB roll forward'!P886","v":8.5180249379740051E-5},{"$f":"'RAB roll forward'!Q886","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G887","v":0},{"$f":"'RAB roll forward'!H887","v":-7.389111405649107E-2},{"$f":"'RAB roll forward'!I887","v":1.3720783189496744},{"$f":"'RAB roll forward'!J887","v":-0.23187745725042097},{"$f":"'RAB roll forward'!K887","v":0.11708858806795774},{"$f":"'RAB roll forward'!L887","v":0.33906122657228055},{"$f":"'RAB roll forward'!M887","v":-1.1235382573279478},{"$f":"'RAB roll forward'!N887","v":-0.44368315460490093},{"$f":"'RAB roll forward'!O887","v":-0.15978283239031876},{"$f":"'RAB roll forward'!P887","v":-1.584586218413415},{"$f":"'RAB roll forward'!Q887","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G888","v":0},{"$f":"'RAB roll forward'!H888","v":-8.6268763793140024E-3},{"$f":"'RAB roll forward'!I888","v":2.3473946569040789E-2},{"$f":"'RAB roll forward'!J888","v":-1.3014225871204647E-2},{"$f":"'RAB roll forward'!K888","v":-5.6317135568848542E-3},{"$f":"'RAB roll forward'!L888","v":-1.1982392691638338E-3},{"$f":"'RAB roll forward'!M888","v":-3.404740038155317E-2},{"$f":"'RAB roll forward'!N888","v":-1.942751962157075E-2},{"$f":"'RAB roll forward'!O888","v":-1.3720029335471583E-2},{"$f":"'RAB roll forward'!P888","v":-4.527596331224859E-2},{"$f":"'RAB roll forward'!Q888","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G889","v":0},{"$f":"'RAB roll forward'!H889","v":-0.49627645902102369},{"$f":"'RAB roll forward'!I889","v":-0.37216362361307986},{"$f":"'RAB roll forward'!J889","v":-0.57154931010877252},{"$f":"'RAB roll forward'!K889","v":-0.56716470515785078},{"$f":"'RAB roll forward'!L889","v":-0.58277981768315601},{"$f":"'RAB roll forward'!M889","v":-0.7349081918620648},{"$f":"'RAB roll forward'!N889","v":-0.70972647370063791},{"$f":"'RAB roll forward'!O889","v":-0.72709421629510396},{"$f":"'RAB roll forward'!P889","v":-0.84413095713013142},{"$f":"'RAB roll forward'!Q889","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G890","v":0},{"$f":"'RAB roll forward'!H890","v":-3.3515798833131938E-3},{"$f":"'RAB roll forward'!I890","v":6.2235224774201986E-2},{"$f":"'RAB roll forward'!J890","v":-1.0517581593372349E-2},{"$f":"'RAB roll forward'!K890","v":5.3109465372804254E-3},{"$f":"'RAB roll forward'!L890","v":1.5379261778653966E-2},{"$f":"'RAB roll forward'!M890","v":-5.0961854743646534E-2},{"$f":"'RAB roll forward'!N890","v":-2.0124741039928798E-2},{"$f":"'RAB roll forward'!O890","v":-7.2474875169533659E-3},{"$f":"'RAB roll forward'!P890","v":-7.1874234958069272E-2},{"$f":"'RAB roll forward'!Q890","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G891","v":0},{"$f":"'RAB roll forward'!H891","v":-3.5075295517427461E-2},{"$f":"'RAB roll forward'!I891","v":-2.6303381596652416E-2},{"$f":"'RAB roll forward'!J891","v":-4.0395349387301341E-2},{"$f":"'RAB roll forward'!K891","v":-4.0085458979273264E-2},{"$f":"'RAB roll forward'!L891","v":-4.1189087161523516E-2},{"$f":"'RAB roll forward'!M891","v":-5.1941053296360798E-2},{"$f":"'RAB roll forward'!N891","v":-5.0161286817227438E-2},{"$f":"'RAB roll forward'!O891","v":-5.1388785508527851E-2},{"$f":"'RAB roll forward'!P891","v":-5.9660582803291853E-2},{"$f":"'RAB roll forward'!Q891","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G892","v":0},{"$f":"'RAB roll forward'!H892","v":-2.841151163687472E-2},{"$f":"'RAB roll forward'!I892","v":0.52757113792788535},{"$f":"'RAB roll forward'!J892","v":-8.9322788915485507E-2},{"$f":"'RAB roll forward'!K892","v":4.525653563542098E-2},{"$f":"'RAB roll forward'!L892","v":0.13086391884848625},{"$f":"'RAB roll forward'!M892","v":-0.43316617025058846},{"$f":"'RAB roll forward'!N892","v":-0.17098190034572214},{"$f":"'RAB roll forward'!O892","v":-6.1491554820045757E-2},{"$f":"'RAB roll forward'!P892","v":-0.6109516736396905},{"$f":"'RAB roll forward'!Q892","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G893","v":0},{"$f":"'RAB roll forward'!H893","v":0},{"$f":"'RAB roll forward'!I893","v":0},{"$f":"'RAB roll forward'!J893","v":0},{"$f":"'RAB roll forward'!K893","v":0},{"$f":"'RAB roll forward'!L893","v":0},{"$f":"'RAB roll forward'!M893","v":0},{"$f":"'RAB roll forward'!N893","v":0},{"$f":"'RAB roll forward'!O893","v":0},{"$f":"'RAB roll forward'!P893","v":0},{"$f":"'RAB roll forward'!Q893","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G894","v":0},{"$f":"'RAB roll forward'!H894","v":0},{"$f":"'RAB roll forward'!I894","v":0},{"$f":"'RAB roll forward'!J894","v":0},{"$f":"'RAB roll forward'!K894","v":0},{"$f":"'RAB roll forward'!L894","v":0},{"$f":"'RAB roll forward'!M894","v":0},{"$f":"'RAB roll forward'!N894","v":0},{"$f":"'RAB roll forward'!O894","v":0},{"$f":"'RAB roll forward'!P894","v":0},{"$f":"'RAB roll forward'!Q894","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G895","v":0},{"$f":"'RAB roll forward'!H895","v":0},{"$f":"'RAB roll forward'!I895","v":0},{"$f":"'RAB roll forward'!J895","v":0},{"$f":"'RAB roll forward'!K895","v":0},{"$f":"'RAB roll forward'!L895","v":0},{"$f":"'RAB roll forward'!M895","v":0},{"$f":"'RAB roll forward'!N895","v":0},{"$f":"'RAB roll forward'!O895","v":0},{"$f":"'RAB roll forward'!P895","v":0},{"$f":"'RAB roll forward'!Q895","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G896","v":0},{"$f":"'RAB roll forward'!H896","v":0},{"$f":"'RAB roll forward'!I896","v":0},{"$f":"'RAB roll forward'!J896","v":0},{"$f":"'RAB roll forward'!K896","v":0},{"$f":"'RAB roll forward'!L896","v":0},{"$f":"'RAB roll forward'!M896","v":0},{"$f":"'RAB roll forward'!N896","v":0},{"$f":"'RAB roll forward'!O896","v":0},{"$f":"'RAB roll forward'!P896","v":0},{"$f":"'RAB roll forward'!Q896","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G897","v":0},{"$f":"'RAB roll forward'!H897","v":0},{"$f":"'RAB roll forward'!I897","v":0},{"$f":"'RAB roll forward'!J897","v":0},{"$f":"'RAB roll forward'!K897","v":0},{"$f":"'RAB roll forward'!L897","v":0},{"$f":"'RAB roll forward'!M897","v":0},{"$f":"'RAB roll forward'!N897","v":0},{"$f":"'RAB roll forward'!O897","v":0},{"$f":"'RAB roll forward'!P897","v":0},{"$f":"'RAB roll forward'!Q897","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G898","v":0},{"$f":"'RAB roll forward'!H898","v":0},{"$f":"'RAB roll forward'!I898","v":0},{"$f":"'RAB roll forward'!J898","v":0},{"$f":"'RAB roll forward'!K898","v":0},{"$f":"'RAB roll forward'!L898","v":0},{"$f":"'RAB roll forward'!M898","v":0},{"$f":"'RAB roll forward'!N898","v":0},{"$f":"'RAB roll forward'!O898","v":0},{"$f":"'RAB roll forward'!P898","v":0},{"$f":"'RAB roll forward'!Q898","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G899","v":0},{"$f":"'RAB roll forward'!H899","v":0},{"$f":"'RAB roll forward'!I899","v":0},{"$f":"'RAB roll forward'!J899","v":0},{"$f":"'RAB roll forward'!K899","v":0},{"$f":"'RAB roll forward'!L899","v":0},{"$f":"'RAB roll forward'!M899","v":0},{"$f":"'RAB roll forward'!N899","v":0},{"$f":"'RAB roll forward'!O899","v":0},{"$f":"'RAB roll forward'!P899","v":0},{"$f":"'RAB roll forward'!Q899","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G900","v":0},{"$f":"'RAB roll forward'!H900","v":0},{"$f":"'RAB roll forward'!I900","v":0},{"$f":"'RAB roll forward'!J900","v":0},{"$f":"'RAB roll forward'!K900","v":0},{"$f":"'RAB roll forward'!L900","v":0},{"$f":"'RAB roll forward'!M900","v":0},{"$f":"'RAB roll forward'!N900","v":0},{"$f":"'RAB roll forward'!O900","v":0},{"$f":"'RAB roll forward'!P900","v":0},{"$f":"'RAB roll forward'!Q900","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G901","v":0},{"$f":"'RAB roll forward'!H901","v":0},{"$f":"'RAB roll forward'!I901","v":0},{"$f":"'RAB roll forward'!J901","v":0},{"$f":"'RAB roll forward'!K901","v":0},{"$f":"'RAB roll forward'!L901","v":0},{"$f":"'RAB roll forward'!M901","v":0},{"$f":"'RAB roll forward'!N901","v":0},{"$f":"'RAB roll forward'!O901","v":0},{"$f":"'RAB roll forward'!P901","v":0},{"$f":"'RAB roll forward'!Q901","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G902","v":0},{"$f":"'RAB roll forward'!H902","v":0},{"$f":"'RAB roll forward'!I902","v":0},{"$f":"'RAB roll forward'!J902","v":0},{"$f":"'RAB roll forward'!K902","v":0},{"$f":"'RAB roll forward'!L902","v":0},{"$f":"'RAB roll forward'!M902","v":0},{"$f":"'RAB roll forward'!N902","v":0},{"$f":"'RAB roll forward'!O902","v":0},{"$f":"'RAB roll forward'!P902","v":0},{"$f":"'RAB roll forward'!Q902","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G903","v":0},{"$f":"'RAB roll forward'!H903","v":0},{"$f":"'RAB roll forward'!I903","v":0},{"$f":"'RAB roll forward'!J903","v":0},{"$f":"'RAB roll forward'!K903","v":0},{"$f":"'RAB roll forward'!L903","v":0},{"$f":"'RAB roll forward'!M903","v":0},{"$f":"'RAB roll forward'!N903","v":0},{"$f":"'RAB roll forward'!O903","v":0},{"$f":"'RAB roll forward'!P903","v":0},{"$f":"'RAB roll forward'!Q903","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G904","v":0},{"$f":"'RAB roll forward'!H904","v":0},{"$f":"'RAB roll forward'!I904","v":0},{"$f":"'RAB roll forward'!J904","v":0},{"$f":"'RAB roll forward'!K904","v":0},{"$f":"'RAB roll forward'!L904","v":0},{"$f":"'RAB roll forward'!M904","v":0},{"$f":"'RAB roll forward'!N904","v":0},{"$f":"'RAB roll forward'!O904","v":0},{"$f":"'RAB roll forward'!P904","v":0},{"$f":"'RAB roll forward'!Q904","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G905","v":0},{"$f":"'RAB roll forward'!H905","v":0},{"$f":"'RAB roll forward'!I905","v":0},{"$f":"'RAB roll forward'!J905","v":0},{"$f":"'RAB roll forward'!K905","v":0},{"$f":"'RAB roll forward'!L905","v":0},{"$f":"'RAB roll forward'!M905","v":0},{"$f":"'RAB roll forward'!N905","v":0},{"$f":"'RAB roll forward'!O905","v":0},{"$f":"'RAB roll forward'!P905","v":0},{"$f":"'RAB roll forward'!Q905","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G906","v":0},{"$f":"'RAB roll forward'!H906","v":0},{"$f":"'RAB roll forward'!I906","v":0},{"$f":"'RAB roll forward'!J906","v":0},{"$f":"'RAB roll forward'!K906","v":0},{"$f":"'RAB roll forward'!L906","v":0},{"$f":"'RAB roll forward'!M906","v":0},{"$f":"'RAB roll forward'!N906","v":0},{"$f":"'RAB roll forward'!O906","v":0},{"$f":"'RAB roll forward'!P906","v":0},{"$f":"'RAB roll forward'!Q906","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G907","v":0},{"$f":"'RAB roll forward'!H907","v":0},{"$f":"'RAB roll forward'!I907","v":0},{"$f":"'RAB roll forward'!J907","v":0},{"$f":"'RAB roll forward'!K907","v":0},{"$f":"'RAB roll forward'!L907","v":0},{"$f":"'RAB roll forward'!M907","v":0},{"$f":"'RAB roll forward'!N907","v":0},{"$f":"'RAB roll forward'!O907","v":0},{"$f":"'RAB roll forward'!P907","v":0},{"$f":"'RAB roll forward'!Q907","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G908","v":0},{"$f":"'RAB roll forward'!H908","v":0},{"$f":"'RAB roll forward'!I908","v":0},{"$f":"'RAB roll forward'!J908","v":0},{"$f":"'RAB roll forward'!K908","v":0},{"$f":"'RAB roll forward'!L908","v":0},{"$f":"'RAB roll forward'!M908","v":0},{"$f":"'RAB roll forward'!N908","v":0},{"$f":"'RAB roll forward'!O908","v":0},{"$f":"'RAB roll forward'!P908","v":0},{"$f":"'RAB roll forward'!Q908","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G909","v":0},{"$f":"'RAB roll forward'!H909","v":0},{"$f":"'RAB roll forward'!I909","v":0},{"$f":"'RAB roll forward'!J909","v":0},{"$f":"'RAB roll forward'!K909","v":0},{"$f":"'RAB roll forward'!L909","v":0},{"$f":"'RAB roll forward'!M909","v":0},{"$f":"'RAB roll forward'!N909","v":0},{"$f":"'RAB roll forward'!O909","v":0},{"$f":"'RAB roll forward'!P909","v":0},{"$f":"'RAB roll forward'!Q909","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G910","v":0},{"$f":"'RAB roll forward'!H910","v":0},{"$f":"'RAB roll forward'!I910","v":0},{"$f":"'RAB roll forward'!J910","v":0},{"$f":"'RAB roll forward'!K910","v":0},{"$f":"'RAB roll forward'!L910","v":0},{"$f":"'RAB roll forward'!M910","v":0},{"$f":"'RAB roll forward'!N910","v":0},{"$f":"'RAB roll forward'!O910","v":0},{"$f":"'RAB roll forward'!P910","v":0},{"$f":"'RAB roll forward'!Q910","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G911","v":0},{"$f":"'RAB roll forward'!H911","v":0},{"$f":"'RAB roll forward'!I911","v":0},{"$f":"'RAB roll forward'!J911","v":0},{"$f":"'RAB roll forward'!K911","v":0},{"$f":"'RAB roll forward'!L911","v":0},{"$f":"'RAB roll forward'!M911","v":0},{"$f":"'RAB roll forward'!N911","v":0},{"$f":"'RAB roll forward'!O911","v":0},{"$f":"'RAB roll forward'!P911","v":0},{"$f":"'RAB roll forward'!Q911","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G912","v":0},{"$f":"'RAB roll forward'!H912","v":0},{"$f":"'RAB roll forward'!I912","v":0},{"$f":"'RAB roll forward'!J912","v":0},{"$f":"'RAB roll forward'!K912","v":0},{"$f":"'RAB roll forward'!L912","v":0},{"$f":"'RAB roll forward'!M912","v":0},{"$f":"'RAB roll forward'!N912","v":0},{"$f":"'RAB roll forward'!O912","v":0},{"$f":"'RAB roll forward'!P912","v":0},{"$f":"'RAB roll forward'!Q912","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G913","v":0},{"$f":"'RAB roll forward'!H913","v":0},{"$f":"'RAB roll forward'!I913","v":0},{"$f":"'RAB roll forward'!J913","v":0},{"$f":"'RAB roll forward'!K913","v":0},{"$f":"'RAB roll forward'!L913","v":0},{"$f":"'RAB roll forward'!M913","v":0},{"$f":"'RAB roll forward'!N913","v":0},{"$f":"'RAB roll forward'!O913","v":0},{"$f":"'RAB roll forward'!P913","v":0},{"$f":"'RAB roll forward'!Q913","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G914","v":0},{"$f":"'RAB roll forward'!H914","v":0},{"$f":"'RAB roll forward'!I914","v":0},{"$f":"'RAB roll forward'!J914","v":0},{"$f":"'RAB roll forward'!K914","v":0},{"$f":"'RAB roll forward'!L914","v":0},{"$f":"'RAB roll forward'!M914","v":0},{"$f":"'RAB roll forward'!N914","v":0},{"$f":"'RAB roll forward'!O914","v":0},{"$f":"'RAB roll forward'!P914","v":0},{"$f":"'RAB roll forward'!Q914","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G915","v":0},{"$f":"'RAB roll forward'!H915","v":0},{"$f":"'RAB roll forward'!I915","v":0},{"$f":"'RAB roll forward'!J915","v":0},{"$f":"'RAB roll forward'!K915","v":0},{"$f":"'RAB roll forward'!L915","v":0},{"$f":"'RAB roll forward'!M915","v":0},{"$f":"'RAB roll forward'!N915","v":0},{"$f":"'RAB roll forward'!O915","v":0},{"$f":"'RAB roll forward'!P915","v":0},{"$f":"'RAB roll forward'!Q915","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G916","v":0},{"$f":"'RAB roll forward'!H916","v":0},{"$f":"'RAB roll forward'!I916","v":0},{"$f":"'RAB roll forward'!J916","v":0},{"$f":"'RAB roll forward'!K916","v":0},{"$f":"'RAB roll forward'!L916","v":0},{"$f":"'RAB roll forward'!M916","v":0},{"$f":"'RAB roll forward'!N916","v":0},{"$f":"'RAB roll forward'!O916","v":0},{"$f":"'RAB roll forward'!P916","v":0},{"$f":"'RAB roll forward'!Q916","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G917","v":0},{"$f":"'RAB roll forward'!H917","v":0},{"$f":"'RAB roll forward'!I917","v":0},{"$f":"'RAB roll forward'!J917","v":0},{"$f":"'RAB roll forward'!K917","v":0},{"$f":"'RAB roll forward'!L917","v":0},{"$f":"'RAB roll forward'!M917","v":0},{"$f":"'RAB roll forward'!N917","v":0},{"$f":"'RAB roll forward'!O917","v":0},{"$f":"'RAB roll forward'!P917","v":0},{"$f":"'RAB roll forward'!Q917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0},{"$f":"'RAB roll forward'!H918","v":0},{"$f":"'RAB roll forward'!I918","v":0},{"$f":"'RAB roll forward'!J918","v":0},{"$f":"'RAB roll forward'!K918","v":0},{"$f":"'RAB roll forward'!L918","v":0},{"$f":"'RAB roll forward'!M918","v":0},{"$f":"'RAB roll forward'!N918","v":0},{"$f":"'RAB roll forward'!O918","v":0},{"$f":"'RAB roll forward'!P918","v":0},{"$f":"'RAB roll forward'!Q918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0},{"$f":"'RAB roll forward'!H919","v":0},{"$f":"'RAB roll forward'!I919","v":0},{"$f":"'RAB roll forward'!J919","v":0},{"$f":"'RAB roll forward'!K919","v":0},{"$f":"'RAB roll forward'!L919","v":0},{"$f":"'RAB roll forward'!M919","v":0},{"$f":"'RAB roll forward'!N919","v":0},{"$f":"'RAB roll forward'!O919","v":0},{"$f":"'RAB roll forward'!P919","v":0},{"$f":"'RAB roll forward'!Q919","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G920","v":0},{"$f":"'RAB roll forward'!H920","v":0},{"$f":"'RAB roll forward'!I920","v":0},{"$f":"'RAB roll forward'!J920","v":0},{"$f":"'RAB roll forward'!K920","v":0},{"$f":"'RAB roll forward'!L920","v":0},{"$f":"'RAB roll forward'!M920","v":0},{"$f":"'RAB roll forward'!N920","v":0},{"$f":"'RAB roll forward'!O920","v":0},{"$f":"'RAB roll forward'!P920","v":0},{"$f":"'RAB roll forward'!Q920","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G921","v":0},{"$f":"'RAB roll forward'!H921","v":-1.5865713381981839E-2},{"$f":"'RAB roll forward'!I921","v":0.29560128953850123},{"$f":"'RAB roll forward'!J921","v":-4.9926308749292325E-2},{"$f":"'RAB roll forward'!K921","v":2.5313588025179357E-2},{"$f":"'RAB roll forward'!L921","v":7.317535699315092E-2},{"$f":"'RAB roll forward'!M921","v":-0.24215999416386652},{"$f":"'RAB roll forward'!N921","v":-9.5578291794158887E-2},{"$f":"'RAB roll forward'!O921","v":-3.4363979475033446E-2},{"$f":"'RAB roll forward'!P921","v":-0.34155425174417808},{"$f":"'RAB roll forward'!Q921","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G922","v":0},{"$f":"'RAB roll forward'!H922","v":0},{"$f":"'RAB roll forward'!I922","v":0},{"$f":"'RAB roll forward'!J922","v":0},{"$f":"'RAB roll forward'!K922","v":0},{"$f":"'RAB roll forward'!L922","v":0},{"$f":"'RAB roll forward'!M922","v":0},{"$f":"'RAB roll forward'!N922","v":0},{"$f":"'RAB roll forward'!O922","v":0},{"$f":"'RAB roll forward'!P922","v":0},{"$f":"'RAB roll forward'!Q922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0},{"$f":"'RAB roll forward'!H923","v":0},{"$f":"'RAB roll forward'!I923","v":0},{"$f":"'RAB roll forward'!J923","v":0},{"$f":"'RAB roll forward'!K923","v":0},{"$f":"'RAB roll forward'!L923","v":0},{"$f":"'RAB roll forward'!M923","v":0},{"$f":"'RAB roll forward'!N923","v":0},{"$f":"'RAB roll forward'!O923","v":0},{"$f":"'RAB roll forward'!P923","v":0},{"$f":"'RAB roll forward'!Q923","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G926","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G927","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G928","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G929","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G930","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G931","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G932","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G933","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G934","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G935","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G936","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G937","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G938","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G939","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G940","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G941","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G942","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G943","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G944","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G945","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G946","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G947","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G948","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G949","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G950","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G951","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G952","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G953","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G954","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G962","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G963","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G964","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G965","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G966","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G978","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G979","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G980","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G981","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G982","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G983","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G984","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G986","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G987","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G988","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G989","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1003","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G268:G317)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1030","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1031","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1032","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1033","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1034","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1035","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1036","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1037","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1038","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1039","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1040","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1041","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1042","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1043","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1044","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1045","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1046","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1047","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1048","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1049","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1050","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1051","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1052","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1053","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1054","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1055","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1056","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1057","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1058","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1059","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1060","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1061","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1062","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1063","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1064","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1065","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1066","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1067","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1068","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1069","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1070","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1071","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1072","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1073","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1074","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1075","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1076","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1077","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1078","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1079","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – Partially As Incurred"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G322:G371)","v":976.45686647008074},{"$f":"SUM(H322:H371)","v":968.8649959068041},977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,{"$f":"SUM(O322:O371)","v":913.78448527485148},{"$f":"SUM(P322:P371)","v":886.63896313812177},{"$f":"SUM(Q322:Q371)","v":0},{"$f":"SUM(R322:R371)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"G8+G60+G112+G164+G216+G268","v":12.311727194881946},{"$f":"H8+H60+H112","v":11.350535961120839},10.536834795239203,{"$f":"IF(COUNT($H322:I322)>='RFM input'!$AA$7,0, J8+J60+J112)","v":9.4394061321503528},{"$f":"IF(COUNT($H322:J322)>='RFM input'!$AA$7,0, K8+K60+K112)","v":8.327803482276158},{"$f":"IF(COUNT($H322:K322)>='RFM input'!$AA$7,0, L8+L60+L112)","v":7.1713614588987191},{"$f":"IF(COUNT($H322:L322)>='RFM input'!$AA$7,0, M8+M60+M112)","v":5.8139794460227838},{"$f":"IF(COUNT($H322:M322)>='RFM input'!$AA$7,0, N8+N60+N112)","v":4.4613726649514325},{"$f":"IF(COUNT($H322:N322)>='RFM input'!$AA$7,0, O8+O60+O112)","v":3.0564851459527129},{"$f":"IF(COUNT($H322:O322)>='RFM input'!$AA$7,0, P8+P60+P112)","v":1.5165037831779149},{"$f":"IF(COUNT($H322:P322)>='RFM input'!$AA$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,7.2059812385536501,7.1996490180510824,7.3172315254110289,{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AA$7,0, J9+J61+J113)","v":7.2973604054849996},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AA$7,0, K9+K61+K113)","v":7.7507669999508462},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AA$7,0, L9+L61+L113)","v":7.7828531044774465},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AA$7,0, M9+M61+M113)","v":7.6820562738986382},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AA$7,0, N9+N61+N113)","v":7.643121337869716},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AA$7,0, O9+O61+O113)","v":7.6300770718751467},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AA$7,0, P9+P61+P113)","v":7.4875192078414194},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AA$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,13.550074580567616,13.421949360345831,13.518978787996661,{"$f":"IF(COUNT($H324:I324)>='RFM input'!$AA$7,0, J10+J62+J114)","v":13.358584927922649},{"$f":"IF(COUNT($H324:J324)>='RFM input'!$AA$7,0, K10+K62+K114)","v":13.239387203948446},{"$f":"IF(COUNT($H324:K324)>='RFM input'!$AA$7,0, L10+L62+L114)","v":13.146516800131927},{"$f":"IF(COUNT($H324:L324)>='RFM input'!$AA$7,0, M10+M62+M114)","v":12.81945132557648},{"$f":"IF(COUNT($H324:M324)>='RFM input'!$AA$7,0, N10+N62+N114)","v":12.590404510132119},{"$f":"IF(COUNT($H324:N324)>='RFM input'!$AA$7,0, O10+O62+O114)","v":12.395650003841293},{"$f":"IF(COUNT($H324:O324)>='RFM input'!$AA$7,0, P10+P62+P114)","v":11.980171963635986},{"$f":"IF(COUNT($H324:P324)>='RFM input'!$AA$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,583.33480025316885,582.94936494882927,592.47001724616655,{"$f":"IF(COUNT($H325:I325)>='RFM input'!$AA$7,0, J11+J63+J115)","v":591.00432337859058},{"$f":"IF(COUNT($H325:J325)>='RFM input'!$AA$7,0, K11+K63+K115)","v":591.8173990138738},{"$f":"IF(COUNT($H325:K325)>='RFM input'!$AA$7,0, L11+L63+L115)","v":594.17109468084902},{"$f":"IF(COUNT($H325:L325)>='RFM input'!$AA$7,0, M11+M63+M115)","v":586.37368198889806},{"$f":"IF(COUNT($H325:M325)>='RFM input'!$AA$7,0, N11+N63+N115)","v":583.29480777352774},{"$f":"IF(COUNT($H325:N325)>='RFM input'!$AA$7,0, O11+O63+O115)","v":582.18636604030667},{"$f":"IF(COUNT($H325:O325)>='RFM input'!$AA$7,0, P11+P63+P115)","v":571.18911514221327},{"$f":"IF(COUNT($H325:P325)>='RFM input'!$AA$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,4.5200397044146987,4.3997634314996912,4.3493546596398582,{"$f":"IF(COUNT($H326:I326)>='RFM input'!$AA$7,0, J12+J64+J116)","v":4.2067443474116528},{"$f":"IF(COUNT($H326:J326)>='RFM input'!$AA$7,0, K12+K64+K116)","v":4.0749050655136152},{"$f":"IF(COUNT($H326:K326)>='RFM input'!$AA$7,0, L12+L64+L116)","v":3.9455330985652504},{"$f":"IF(COUNT($H326:L326)>='RFM input'!$AA$7,0, M12+M64+M116)","v":3.7391565987824569},{"$f":"IF(COUNT($H326:M326)>='RFM input'!$AA$7,0, N12+N64+N116)","v":3.5577278886322716},{"$f":"IF(COUNT($H326:N326)>='RFM input'!$AA$7,0, O12+O64+O116)","v":3.3800750884103095},{"$f":"IF(COUNT($H326:O326)>='RFM input'!$AA$7,0, P12+P64+P116)","v":3.1348303177815233},{"$f":"IF(COUNT($H326:P326)>='RFM input'!$AA$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,182.0674477644715,177.7087264092788,176.61021143297566,{"$f":"IF(COUNT($H327:I327)>='RFM input'!$AA$7,0, J13+J65+J117)","v":171.35253324525053},{"$f":"IF(COUNT($H327:J327)>='RFM input'!$AA$7,0, K13+K65+K117)","v":166.7040533775982},{"$f":"IF(COUNT($H327:K327)>='RFM input'!$AA$7,0, L13+L65+L117)","v":162.5778982479558},{"$f":"IF(COUNT($H327:L327)>='RFM input'!$AA$7,0, M13+M65+M117)","v":156.37690797440186},{"$f":"IF(COUNT($H327:M327)>='RFM input'!$AA$7,0, N13+N65+N117)","v":149.60737587801739},{"$f":"IF(COUNT($H327:N327)>='RFM input'!$AA$7,0, O13+O65+O117)","v":143.04795265593376},{"$f":"IF(COUNT($H327:O327)>='RFM input'!$AA$7,0, P13+P65+P117)","v":133.69916502172444},{"$f":"IF(COUNT($H327:P327)>='RFM input'!$AA$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,0.26861950243378785,0.26712388044829627,0.2482065246160427,{"$f":"IF(COUNT($H328:I328)>='RFM input'!$AA$7,0, J14+J66+J118)","v":0.22262750224491376},{"$f":"IF(COUNT($H328:J328)>='RFM input'!$AA$7,0, K14+K66+K118)","v":0.19672916765944676},{"$f":"IF(COUNT($H328:K328)>='RFM input'!$AA$7,0, L14+L66+L118)","v":0.16979298166703061},{"$f":"IF(COUNT($H328:L328)>='RFM input'!$AA$7,0, M14+M66+M118)","v":0.13812864333027461},{"$f":"IF(COUNT($H328:M328)>='RFM input'!$AA$7,0, N14+N66+N118)","v":0.10659693314970023},{"$f":"IF(COUNT($H328:N328)>='RFM input'!$AA$7,0, O14+O66+O118)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H328:O328)>='RFM input'!$AA$7,0, P14+P66+P118)","v":3.7922260247642371E-2},{"$f":"IF(COUNT($H328:P328)>='RFM input'!$AA$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,1.482286036400122,1.4809834848502865,1.5051704627252867,{"$f":"IF(COUNT($H329:I329)>='RFM input'!$AA$7,0, J15+J67+J119)","v":1.5010829300744388},{"$f":"IF(COUNT($H329:J329)>='RFM input'!$AA$7,0, K15+K67+K119)","v":1.6920549885361449},{"$f":"IF(COUNT($H329:K329)>='RFM input'!$AA$7,0, L15+L67+L119)","v":1.7203663689965631},{"$f":"IF(COUNT($H329:L329)>='RFM input'!$AA$7,0, M15+M67+M119)","v":1.6984369361074345},{"$f":"IF(COUNT($H329:M329)>='RFM input'!$AA$7,0, N15+N67+N119)","v":1.6901963185159488},{"$f":"IF(COUNT($H329:N329)>='RFM input'!$AA$7,0, O15+O67+O119)","v":2.701908483194801},{"$f":"IF(COUNT($H329:O329)>='RFM input'!$AA$7,0, P15+P67+P119)","v":2.6581614062783028},{"$f":"IF(COUNT($H329:P329)>='RFM input'!$AA$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,7.7518266057265448,7.9444755509576179,8.2839046449361771,{"$f":"IF(COUNT($H330:I330)>='RFM input'!$AA$7,0, J16+J68+J120)","v":8.4857273494639696},{"$f":"IF(COUNT($H330:J330)>='RFM input'!$AA$7,0, K16+K68+K120)","v":8.7334188504753492},{"$f":"IF(COUNT($H330:K330)>='RFM input'!$AA$7,0, L16+L68+L120)","v":9.0178053886736009},{"$f":"IF(COUNT($H330:L330)>='RFM input'!$AA$7,0, M16+M68+M120)","v":9.1645855374210878},{"$f":"IF(COUNT($H330:M330)>='RFM input'!$AA$7,0, N16+N68+N120)","v":9.3939295198390322},{"$f":"IF(COUNT($H330:N330)>='RFM input'!$AA$7,0, O16+O68+O120)","v":9.6691422987405673},{"$f":"IF(COUNT($H330:O330)>='RFM input'!$AA$7,0, P16+P68+P120)","v":9.7975749288946155},{"$f":"IF(COUNT($H330:P330)>='RFM input'!$AA$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,2.444517267036376,2.5052685837319544,2.6123066179098786,{"$f":"IF(COUNT($H331:I331)>='RFM input'!$AA$7,0, J17+J69+J121)","v":2.6759508544481037},{"$f":"IF(COUNT($H331:J331)>='RFM input'!$AA$7,0, K17+K69+K121)","v":2.7540596901995618},{"$f":"IF(COUNT($H331:K331)>='RFM input'!$AA$7,0, L17+L69+L121)","v":2.8437402053216059},{"$f":"IF(COUNT($H331:L331)>='RFM input'!$AA$7,0, M17+M69+M121)","v":2.8900269228039517},{"$f":"IF(COUNT($H331:M331)>='RFM input'!$AA$7,0, N17+N69+N121)","v":2.9623499188701166},{"$f":"IF(COUNT($H331:N331)>='RFM input'!$AA$7,0, O17+O69+O121)","v":3.0491375141495145},{"$f":"IF(COUNT($H331:O331)>='RFM input'!$AA$7,0, P17+P69+P121)","v":3.0896383919465666},{"$f":"IF(COUNT($H331:P331)>='RFM input'!$AA$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,7.8950026837110086,{"$f":"H18+H70+H122","v":7.2786304030404239},6.7568374176463966,{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AA$7,0, J18+J70+J122)","v":6.0531016945327778},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AA$7,0, K18+K70+K122)","v":5.3402767784945713},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AA$7,0, L18+L70+L122)","v":4.5986982222448436},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AA$7,0, M18+M70+M122)","v":3.7282651412607652},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AA$7,0, N18+N70+N122)","v":2.8608942194129128},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AA$7,0, O18+O70+O122)","v":1.9599978173696784},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AA$7,0, P18+P70+P122)","v":0.97247130711479068},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AA$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,3.72621823414774E-2,3.0517933858929383E-2,2.3960904371451E-2,{"$f":"IF(COUNT($H333:I333)>='RFM input'!$AA$7,0, J19+J71+J123)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H333:J333)>='RFM input'!$AA$7,0, K19+K71+K123)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H333:K333)>='RFM input'!$AA$7,0, L19+L71+L123)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H333:L333)>='RFM input'!$AA$7,0, M19+M71+M123)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H333:M333)>='RFM input'!$AA$7,0, N19+N71+N123)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H333:N333)>='RFM input'!$AA$7,0, O19+O71+O123)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H333:O333)>='RFM input'!$AA$7,0, P19+P71+P123)","v":6.6827825908110324E-5},{"$f":"IF(COUNT($H333:P333)>='RFM input'!$AA$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,3.623206429729243,2.9674261471433896,2.329850194633734,{"$f":"IF(COUNT($H334:I334)>='RFM input'!$AA$7,0, J20+J72+J124)","v":1.5895957280413306},{"$f":"IF(COUNT($H334:J334)>='RFM input'!$AA$7,0, K20+K72+K124)","v":0.81955967209910519},{"$f":"IF(COUNT($H334:K334)>='RFM input'!$AA$7,0, L20+L72+L124)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H334:L334)>='RFM input'!$AA$7,0, M20+M72+M124)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H334:M334)>='RFM input'!$AA$7,0, N20+N72+N124)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H334:N334)>='RFM input'!$AA$7,0, O20+O72+O124)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H334:O334)>='RFM input'!$AA$7,0, P20+P72+P124)","v":6.4980361669687839E-3},{"$f":"IF(COUNT($H334:P334)>='RFM input'!$AA$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,84.087087834508338,84.013196720451845,85.38527503940152,{"$f":"IF(COUNT($H335:I335)>='RFM input'!$AA$7,0, J21+J73+J125)","v":85.153397582151101},{"$f":"IF(COUNT($H335:J335)>='RFM input'!$AA$7,0, K21+K73+K125)","v":85.270486170219058},{"$f":"IF(COUNT($H335:K335)>='RFM input'!$AA$7,0, L21+L73+L125)","v":85.609547396791342},{"$f":"IF(COUNT($H335:L335)>='RFM input'!$AA$7,0, M21+M73+M125)","v":84.486009139463391},{"$f":"IF(COUNT($H335:M335)>='RFM input'!$AA$7,0, N21+N73+N125)","v":84.042325984858493},{"$f":"IF(COUNT($H335:N335)>='RFM input'!$AA$7,0, O21+O73+O125)","v":83.882543152468173},{"$f":"IF(COUNT($H335:O335)>='RFM input'!$AA$7,0, P21+P73+P125)","v":82.297956934054753},{"$f":"IF(COUNT($H335:P335)>='RFM input'!$AA$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,1.8941118761356832,1.8854849997563692,1.90895894632541,{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AA$7,0, J22+J74+J126)","v":1.8959447204542053},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AA$7,0, K22+K74+K126)","v":1.8903130068973204},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AA$7,0, L22+L74+L126)","v":1.8891147676281566},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AA$7,0, M22+M74+M126)","v":1.8550673672466034},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AA$7,0, N22+N74+N126)","v":1.8356398476250326},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AA$7,0, O22+O74+O126)","v":1.8219198182895611},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AA$7,0, P22+P74+P126)","v":1.7766438549773125},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AA$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,9.1362199358756797,8.6399434768546559,8.267779853241576,{"$f":"IF(COUNT($H337:I337)>='RFM input'!$AA$7,0, J23+J75+J127)","v":7.6962305431328035},{"$f":"IF(COUNT($H337:J337)>='RFM input'!$AA$7,0, K23+K75+K127)","v":7.1290658379749523},{"$f":"IF(COUNT($H337:K337)>='RFM input'!$AA$7,0, L23+L75+L127)","v":6.5462860202917961},{"$f":"IF(COUNT($H337:L337)>='RFM input'!$AA$7,0, M23+M75+M127)","v":5.8113778284297313},{"$f":"IF(COUNT($H337:M337)>='RFM input'!$AA$7,0, N23+N75+N127)","v":5.1016513547290936},{"$f":"IF(COUNT($H337:N337)>='RFM input'!$AA$7,0, O23+O75+O127)","v":4.3745571384339899},{"$f":"IF(COUNT($H337:O337)>='RFM input'!$AA$7,0, P23+P75+P127)","v":3.5304261813038584},{"$f":"IF(COUNT($H337:P337)>='RFM input'!$AA$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,3.8140525505823093,3.810700970698996,3.8729361954731982,{"$f":"IF(COUNT($H338:I338)>='RFM input'!$AA$7,0, J24+J76+J128)","v":3.862418613879826},{"$f":"IF(COUNT($H338:J338)>='RFM input'!$AA$7,0, K24+K76+K128)","v":3.8677295604171062},{"$f":"IF(COUNT($H338:K338)>='RFM input'!$AA$7,0, L24+L76+L128)","v":3.8831088221957604},{"$f":"IF(COUNT($H338:L338)>='RFM input'!$AA$7,0, M24+M76+M128)","v":3.8321469674521138},{"$f":"IF(COUNT($H338:M338)>='RFM input'!$AA$7,0, N24+N76+N128)","v":3.8120222264121848},{"$f":"IF(COUNT($H338:N338)>='RFM input'!$AA$7,0, O24+O76+O128)","v":3.8047747388952313},{"$f":"IF(COUNT($H338:O338)>='RFM input'!$AA$7,0, P24+P76+P128)","v":3.7329005039371621},{"$f":"IF(COUNT($H338:P338)>='RFM input'!$AA$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,0.64571995777352853,0.61064466225610103,0.58434128065944857,{"$f":"IF(COUNT($H339:I339)>='RFM input'!$AA$7,0, J25+J77+J129)","v":0.54394593127214719},{"$f":"IF(COUNT($H339:J339)>='RFM input'!$AA$7,0, K25+K77+K129)","v":0.5038604722928739},{"$f":"IF(COUNT($H339:K339)>='RFM input'!$AA$7,0, L25+L77+L129)","v":0.46267138513135037},{"$f":"IF(COUNT($H339:L339)>='RFM input'!$AA$7,0, M25+M77+M129)","v":0.41073033183498958},{"$f":"IF(COUNT($H339:M339)>='RFM input'!$AA$7,0, N25+N77+N129)","v":0.36056904501776216},{"$f":"IF(COUNT($H339:N339)>='RFM input'!$AA$7,0, O25+O77+O129)","v":0.30918025950923433},{"$f":"IF(COUNT($H339:O339)>='RFM input'!$AA$7,0, P25+P77+P129)","v":0.24951967670594249},{"$f":"IF(COUNT($H339:P339)>='RFM input'!$AA$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,32.331915752340329,32.303504240703454,32.927690978137434,{"$f":"IF(COUNT($H340:I340)>='RFM input'!$AA$7,0, J26+J78+J130)","v":32.838368189221946},{"$f":"IF(COUNT($H340:J340)>='RFM input'!$AA$7,0, K26+K78+K130)","v":32.88362472485737},{"$f":"IF(COUNT($H340:K340)>='RFM input'!$AA$7,0, L26+L78+L130)","v":33.014488643705853},{"$f":"IF(COUNT($H340:L340)>='RFM input'!$AA$7,0, M26+M78+M130)","v":32.581322473455266},{"$f":"IF(COUNT($H340:M340)>='RFM input'!$AA$7,0, N26+N78+N130)","v":32.410340573109544},{"$f":"IF(COUNT($H340:N340)>='RFM input'!$AA$7,0, O26+O78+O130)","v":32.348849018289499},{"$f":"IF(COUNT($H340:O340)>='RFM input'!$AA$7,0, P26+P78+P130)","v":31.737897344649809},{"$f":"IF(COUNT($H340:P340)>='RFM input'!$AA$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H341:I341)>='RFM input'!$AA$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H341:J341)>='RFM input'!$AA$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H341:K341)>='RFM input'!$AA$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H341:L341)>='RFM input'!$AA$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H341:M341)>='RFM input'!$AA$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H341:N341)>='RFM input'!$AA$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H341:O341)>='RFM input'!$AA$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H341:P341)>='RFM input'!$AA$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H28+H80+H132","v":0},0,{"$f":"IF(COUNT($H342:I342)>='RFM input'!$AA$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H342:J342)>='RFM input'!$AA$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H342:K342)>='RFM input'!$AA$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H342:L342)>='RFM input'!$AA$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H342:M342)>='RFM input'!$AA$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H342:N342)>='RFM input'!$AA$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H342:O342)>='RFM input'!$AA$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H342:P342)>='RFM input'!$AA$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H343:I343)>='RFM input'!$AA$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H343:J343)>='RFM input'!$AA$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H343:K343)>='RFM input'!$AA$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H343:L343)>='RFM input'!$AA$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H343:M343)>='RFM input'!$AA$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H343:N343)>='RFM input'!$AA$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H343:O343)>='RFM input'!$AA$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H343:P343)>='RFM input'!$AA$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H344:I344)>='RFM input'!$AA$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H344:J344)>='RFM input'!$AA$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H344:K344)>='RFM input'!$AA$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H344:L344)>='RFM input'!$AA$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H344:M344)>='RFM input'!$AA$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H344:N344)>='RFM input'!$AA$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H344:O344)>='RFM input'!$AA$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H344:P344)>='RFM input'!$AA$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AA$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AA$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AA$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AA$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AA$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AA$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AA$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AA$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H346:I346)>='RFM input'!$AA$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H346:J346)>='RFM input'!$AA$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H346:K346)>='RFM input'!$AA$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H346:L346)>='RFM input'!$AA$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H346:M346)>='RFM input'!$AA$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H346:N346)>='RFM input'!$AA$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H346:O346)>='RFM input'!$AA$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H346:P346)>='RFM input'!$AA$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H347:I347)>='RFM input'!$AA$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H347:J347)>='RFM input'!$AA$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H347:K347)>='RFM input'!$AA$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H347:L347)>='RFM input'!$AA$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H347:M347)>='RFM input'!$AA$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H347:N347)>='RFM input'!$AA$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H347:O347)>='RFM input'!$AA$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H347:P347)>='RFM input'!$AA$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H348:I348)>='RFM input'!$AA$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H348:J348)>='RFM input'!$AA$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H348:K348)>='RFM input'!$AA$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H348:L348)>='RFM input'!$AA$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H348:M348)>='RFM input'!$AA$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H348:N348)>='RFM input'!$AA$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H348:O348)>='RFM input'!$AA$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H348:P348)>='RFM input'!$AA$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AA$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AA$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AA$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AA$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AA$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AA$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AA$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AA$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H350:I350)>='RFM input'!$AA$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H350:J350)>='RFM input'!$AA$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H350:K350)>='RFM input'!$AA$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H350:L350)>='RFM input'!$AA$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H350:M350)>='RFM input'!$AA$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H350:N350)>='RFM input'!$AA$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H350:O350)>='RFM input'!$AA$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H350:P350)>='RFM input'!$AA$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H351:I351)>='RFM input'!$AA$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H351:J351)>='RFM input'!$AA$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H351:K351)>='RFM input'!$AA$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H351:L351)>='RFM input'!$AA$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H351:M351)>='RFM input'!$AA$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H351:N351)>='RFM input'!$AA$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H351:O351)>='RFM input'!$AA$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H351:P351)>='RFM input'!$AA$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},0,{"$f":"IF(COUNT($H352:I352)>='RFM input'!$AA$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H352:J352)>='RFM input'!$AA$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H352:K352)>='RFM input'!$AA$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H352:L352)>='RFM input'!$AA$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H352:M352)>='RFM input'!$AA$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H352:N352)>='RFM input'!$AA$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H352:O352)>='RFM input'!$AA$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H352:P352)>='RFM input'!$AA$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H353:I353)>='RFM input'!$AA$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H353:J353)>='RFM input'!$AA$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H353:K353)>='RFM input'!$AA$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H353:L353)>='RFM input'!$AA$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H353:M353)>='RFM input'!$AA$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H353:N353)>='RFM input'!$AA$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H353:O353)>='RFM input'!$AA$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H353:P353)>='RFM input'!$AA$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H354:I354)>='RFM input'!$AA$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H354:J354)>='RFM input'!$AA$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H354:K354)>='RFM input'!$AA$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H354:L354)>='RFM input'!$AA$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H354:M354)>='RFM input'!$AA$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H354:N354)>='RFM input'!$AA$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H354:O354)>='RFM input'!$AA$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H354:P354)>='RFM input'!$AA$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H355:I355)>='RFM input'!$AA$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H355:J355)>='RFM input'!$AA$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H355:K355)>='RFM input'!$AA$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H355:L355)>='RFM input'!$AA$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H355:M355)>='RFM input'!$AA$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H355:N355)>='RFM input'!$AA$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H355:O355)>='RFM input'!$AA$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H355:P355)>='RFM input'!$AA$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H356:I356)>='RFM input'!$AA$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H356:J356)>='RFM input'!$AA$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H356:K356)>='RFM input'!$AA$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H356:L356)>='RFM input'!$AA$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H356:M356)>='RFM input'!$AA$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H356:N356)>='RFM input'!$AA$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H356:O356)>='RFM input'!$AA$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H356:P356)>='RFM input'!$AA$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H357:I357)>='RFM input'!$AA$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H357:J357)>='RFM input'!$AA$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H357:K357)>='RFM input'!$AA$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H357:L357)>='RFM input'!$AA$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H357:M357)>='RFM input'!$AA$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H357:N357)>='RFM input'!$AA$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H357:O357)>='RFM input'!$AA$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H357:P357)>='RFM input'!$AA$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AA$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AA$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AA$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AA$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AA$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AA$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AA$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AA$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H359:I359)>='RFM input'!$AA$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H359:J359)>='RFM input'!$AA$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H359:K359)>='RFM input'!$AA$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H359:L359)>='RFM input'!$AA$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H359:M359)>='RFM input'!$AA$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H359:N359)>='RFM input'!$AA$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H359:O359)>='RFM input'!$AA$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H359:P359)>='RFM input'!$AA$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H360:I360)>='RFM input'!$AA$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H360:J360)>='RFM input'!$AA$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H360:K360)>='RFM input'!$AA$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H360:L360)>='RFM input'!$AA$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H360:M360)>='RFM input'!$AA$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H360:N360)>='RFM input'!$AA$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H360:O360)>='RFM input'!$AA$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H360:P360)>='RFM input'!$AA$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H361:I361)>='RFM input'!$AA$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H361:J361)>='RFM input'!$AA$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H361:K361)>='RFM input'!$AA$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H361:L361)>='RFM input'!$AA$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H361:M361)>='RFM input'!$AA$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H361:N361)>='RFM input'!$AA$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H361:O361)>='RFM input'!$AA$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H361:P361)>='RFM input'!$AA$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AA$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AA$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AA$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AA$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AA$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AA$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AA$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AA$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H363:I363)>='RFM input'!$AA$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H363:J363)>='RFM input'!$AA$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H363:K363)>='RFM input'!$AA$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H363:L363)>='RFM input'!$AA$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H363:M363)>='RFM input'!$AA$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H363:N363)>='RFM input'!$AA$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H363:O363)>='RFM input'!$AA$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H363:P363)>='RFM input'!$AA$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H364:I364)>='RFM input'!$AA$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H364:J364)>='RFM input'!$AA$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H364:K364)>='RFM input'!$AA$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H364:L364)>='RFM input'!$AA$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H364:M364)>='RFM input'!$AA$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H364:N364)>='RFM input'!$AA$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H364:O364)>='RFM input'!$AA$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H364:P364)>='RFM input'!$AA$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H365:I365)>='RFM input'!$AA$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H365:J365)>='RFM input'!$AA$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H365:K365)>='RFM input'!$AA$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H365:L365)>='RFM input'!$AA$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H365:M365)>='RFM input'!$AA$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H365:N365)>='RFM input'!$AA$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H365:O365)>='RFM input'!$AA$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H365:P365)>='RFM input'!$AA$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H366:I366)>='RFM input'!$AA$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H366:J366)>='RFM input'!$AA$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H366:K366)>='RFM input'!$AA$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H366:L366)>='RFM input'!$AA$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H366:M366)>='RFM input'!$AA$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H366:N366)>='RFM input'!$AA$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H366:O366)>='RFM input'!$AA$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H366:P366)>='RFM input'!$AA$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H367:I367)>='RFM input'!$AA$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H367:J367)>='RFM input'!$AA$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H367:K367)>='RFM input'!$AA$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H367:L367)>='RFM input'!$AA$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H367:M367)>='RFM input'!$AA$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H367:N367)>='RFM input'!$AA$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H367:O367)>='RFM input'!$AA$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H367:P367)>='RFM input'!$AA$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,0,0,{"$f":"IF(COUNT($H368:I368)>='RFM input'!$AA$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H368:J368)>='RFM input'!$AA$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H368:K368)>='RFM input'!$AA$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H368:L368)>='RFM input'!$AA$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H368:M368)>='RFM input'!$AA$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H368:N368)>='RFM input'!$AA$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H368:O368)>='RFM input'!$AA$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H368:P368)>='RFM input'!$AA$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,18.054967119427893,18.097105722926283,18.407879952325967,{"$f":"IF(COUNT($H369:I369)>='RFM input'!$AA$7,0, J55+J107+J159)","v":18.359147619802574},{"$f":"IF(COUNT($H369:J369)>='RFM input'!$AA$7,0, K55+K107+K159)","v":18.384461207827755},{"$f":"IF(COUNT($H369:K369)>='RFM input'!$AA$7,0, L55+L107+L159)","v":18.457636564820906},{"$f":"IF(COUNT($H369:L369)>='RFM input'!$AA$7,0, M55+M107+M159)","v":18.215476570657039},{"$f":"IF(COUNT($H369:M369)>='RFM input'!$AA$7,0, N55+N107+N159)","v":18.11989827886288},{"$f":"IF(COUNT($H369:N369)>='RFM input'!$AA$7,0, O55+O107+O159)","v":18.085534299387845},{"$f":"IF(COUNT($H369:O369)>='RFM input'!$AA$7,0, P55+P107+P159)","v":17.743980047643667},{"$f":"IF(COUNT($H369:P369)>='RFM input'!$AA$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,{"$f":"IF(COUNT($H370:I370)>='RFM input'!$AA$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H370:J370)>='RFM input'!$AA$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H370:K370)>='RFM input'!$AA$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H370:L370)>='RFM input'!$AA$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H370:M370)>='RFM input'!$AA$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H370:N370)>='RFM input'!$AA$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H370:O370)>='RFM input'!$AA$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H370:P370)>='RFM input'!$AA$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AA$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AA$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AA$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AA$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AA$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AA$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AA$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AA$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex for Year t-1",null,null,null,null,null,{"$f":"SUM(I374:I423)","v":0},{"$f":"SUM(J374:J423)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I475)","v":0},{"$f":"SUM(J426:J475)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I171, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J171, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K171, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L171, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M171, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N171, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O171, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P171, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q171, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I173, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J173, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K173, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L173, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M173, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N173, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O173, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P173, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q173, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I175, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J175, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K175, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L175, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M175, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N175, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O175, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P175, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q175, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I177, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J177, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K177, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L177, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M177, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N177, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O177, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P177, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q177, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I179, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J179, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K179, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L179, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M179, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N179, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O179, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P179, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q179, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I181, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J181, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K181, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L181, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M181, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N181, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O181, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P181, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q181, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I183, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J183, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K183, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L183, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M183, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N183, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O183, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P183, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q183, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I185, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J185, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K185, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L185, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M185, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N185, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O185, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P185, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q185, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I187, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J187, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K187, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L187, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M187, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N187, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O187, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P187, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q187, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I189, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J189, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K189, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L189, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M189, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N189, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O189, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P189, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q189, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I191, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J191, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K191, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L191, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M191, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N191, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O191, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P191, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q191, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I193, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J193, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K193, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L193, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M193, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N193, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O193, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P193, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q193, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I195, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J195, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K195, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L195, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M195, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N195, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O195, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P195, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q195, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I197, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J197, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K197, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L197, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M197, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N197, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O197, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P197, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q197, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I199, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J199, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K199, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L199, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M199, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N199, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O199, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P199, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q199, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I201, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J201, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K201, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L201, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M201, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N201, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O201, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P201, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q201, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I203, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J203, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K203, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L203, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M203, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N203, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O203, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P203, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q203, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I205, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J205, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K205, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L205, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M205, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N205, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O205, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P205, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q205, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I207, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J207, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K207, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L207, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M207, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N207, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O207, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P207, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q207, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I209, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J209, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K209, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L209, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M209, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N209, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O209, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P209, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q209, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I211, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J211, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K211, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L211, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M211, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N211, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O211, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P211, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q211, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I213, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J213, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K213, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L213, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M213, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N213, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O213, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P213, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q213, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I215, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J215, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K215, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L215, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M215, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N215, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O215, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P215, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q215, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I217, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J217, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K217, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L217, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M217, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N217, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O217, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P217, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q217, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I219, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J219, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K219, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L219, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M219, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N219, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O219, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P219, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q219, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I221, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J221, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K221, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L221, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M221, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N221, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O221, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P221, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q221, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I223, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J223, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K223, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L223, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M223, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N223, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O223, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P223, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q223, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I225, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J225, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K225, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L225, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M225, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N225, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O225, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P225, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q225, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I227, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J227, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K227, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L227, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M227, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N227, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O227, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P227, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q227, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I229, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J229, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K229, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L229, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M229, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N229, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O229, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P229, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q229, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I231, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J231, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K231, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L231, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M231, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N231, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O231, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P231, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q231, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I233, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J233, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K233, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L233, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M233, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N233, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O233, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P233, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q233, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I235, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J235, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K235, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L235, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M235, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N235, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O235, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P235, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q235, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I237, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J237, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K237, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L237, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M237, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N237, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O237, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P237, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q237, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I239, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J239, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K239, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L239, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M239, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N239, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O239, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P239, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q239, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I241, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J241, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K241, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L241, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M241, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N241, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O241, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P241, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q241, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I243, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J243, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K243, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L243, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M243, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N243, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O243, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P243, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q243, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I245, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J245, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K245, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L245, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M245, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N245, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O245, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P245, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q245, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I247, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J247, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K247, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L247, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M247, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N247, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O247, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P247, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q247, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I249, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J249, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K249, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L249, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M249, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N249, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O249, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P249, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q249, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I251, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J251, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K251, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L251, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M251, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N251, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O251, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P251, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q251, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I253, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J253, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K253, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L253, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M253, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N253, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O253, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P253, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q253, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I255, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J255, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K255, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L255, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M255, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N255, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O255, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P255, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q255, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I257, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J257, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K257, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L257, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M257, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N257, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O257, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P257, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q257, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I259, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J259, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K259, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L259, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M259, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N259, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O259, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P259, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q259, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I261, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J261, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K261, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L261, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M261, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N261, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O261, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P261, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q261, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I263, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J263, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K263, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L263, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M263, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N263, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O263, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P263, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q263, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I265, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J265, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K265, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L265, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M265, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N265, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O265, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P265, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q265, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I267, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J267, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K267, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L267, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M267, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N267, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O267, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P267, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q267, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I269, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J269, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K269, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L269, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M269, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N269, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O269, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P269, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q269, 0)","v":0}]
[]
[null,null,"Ex-post Adjustment for Year t-2 Excluded Capex",null,null,null,null,null,{"$f":"SUM(I478:I527)","v":0},{"$f":"SUM(J478:J527)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G401, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G402, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G403, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G404, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G405, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G406, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G407, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G408, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G409, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G410, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G411, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G428, 0), 0)","v":0}]
[]
[null,null,"Return on Adjustment",null,null,null,null,null,{"$f":"SUM(I530:I579)","v":0},{"$f":"SUM(J530:J579)","v":0},0,0,0,0,0,0,0]
[null,2,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B530), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B530), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B530), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B530), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B530), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B530), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B530), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B530), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B530), 0)","v":0}]
[null,4,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B531), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B531), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B531), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B531), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B531), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B531), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B531), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B531), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B531), 0)","v":0}]
[null,6,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B532), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B532), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B532), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B532), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B532), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B532), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B532), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B532), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B532), 0)","v":0}]
[null,8,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B533), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B533), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B533), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B533), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B533), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B533), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B533), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B533), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B533), 0)","v":0}]
[null,10,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B534), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B534), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B534), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B534), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B534), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B534), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B534), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B534), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B534), 0)","v":0}]
[null,12,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B535), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B535), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B535), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B535), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B535), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B535), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B535), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B535), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B535), 0)","v":0}]
[null,14,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B536), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B536), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B536), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B536), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B536), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B536), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B536), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B536), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B536), 0)","v":0}]
[null,16,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B537), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B537), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B537), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B537), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B537), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B537), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B537), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B537), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B537), 0)","v":0}]
[null,18,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B538), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B538), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B538), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B538), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B538), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B538), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B538), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B538), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B538), 0)","v":0}]
[null,20,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B539), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B539), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B539), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B539), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B539), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B539), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B539), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B539), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B539), 0)","v":0}]
[null,22,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B540), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B540), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B540), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B540), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B540), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B540), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B540), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B540), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B540), 0)","v":0}]
[null,24,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B541), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B541), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B541), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B541), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B541), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B541), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B541), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B541), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B541), 0)","v":0}]
[null,26,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B542), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B542), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B542), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B542), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B542), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B542), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B542), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B542), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B542), 0)","v":0}]
[null,28,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B543), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B543), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B543), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B543), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B543), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B543), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B543), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B543), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B543), 0)","v":0}]
[null,30,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B544), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B544), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B544), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B544), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B544), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B544), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B544), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B544), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B544), 0)","v":0}]
[null,32,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B545), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B545), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B545), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B545), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B545), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B545), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B545), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B545), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B545), 0)","v":0}]
[null,34,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B546), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B546), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B546), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B546), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B546), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B546), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B546), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B546), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B546), 0)","v":0}]
[null,36,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B547), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B547), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B547), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B547), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B547), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B547), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B547), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B547), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B547), 0)","v":0}]
[null,38,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B548), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B548), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B548), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B548), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B548), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B548), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B548), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B548), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B548), 0)","v":0}]
[null,40,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B549), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B549), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B549), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B549), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B549), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B549), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B549), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B549), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B549), 0)","v":0}]
[null,42,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B550), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B550), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B550), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B550), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B550), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B550), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B550), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B550), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B550), 0)","v":0}]
[null,44,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B551), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B551), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B551), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B551), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B551), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B551), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B551), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B551), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B551), 0)","v":0}]
[null,46,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B552), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B552), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B552), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B552), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B552), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B552), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B552), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B552), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B552), 0)","v":0}]
[null,48,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B553), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B553), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B553), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B553), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B553), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B553), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B553), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B553), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B553), 0)","v":0}]
[null,50,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B554), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B554), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B554), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B554), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B554), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B554), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B554), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B554), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B554), 0)","v":0}]
[null,52,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B555), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B555), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B555), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B555), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B555), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B555), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B555), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B555), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B555), 0)","v":0}]
[null,54,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B556), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B556), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B556), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B556), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B556), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B556), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B556), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B556), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B556), 0)","v":0}]
[null,56,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B557), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B557), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B557), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B557), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B557), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B557), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B557), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B557), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B557), 0)","v":0}]
[null,58,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B558), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B558), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B558), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B558), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B558), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B558), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B558), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B558), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B558), 0)","v":0}]
[null,60,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B559), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B559), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B559), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B559), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B559), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B559), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B559), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B559), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B559), 0)","v":0}]
[null,62,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B560), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B560), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B560), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B560), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B560), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B560), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B560), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B560), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B560), 0)","v":0}]
[null,64,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B561), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B561), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B561), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B561), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B561), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B561), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B561), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B561), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B561), 0)","v":0}]
[null,66,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B562), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B562), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B562), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B562), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B562), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B562), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B562), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B562), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B562), 0)","v":0}]
[null,68,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B563), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B563), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B563), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B563), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B563), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B563), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B563), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B563), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B563), 0)","v":0}]
[null,70,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B564), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B564), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B564), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B564), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B564), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B564), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B564), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B564), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B564), 0)","v":0}]
[null,72,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B565), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B565), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B565), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B565), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B565), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B565), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B565), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B565), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B565), 0)","v":0}]
[null,74,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B566), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B566), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B566), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B566), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B566), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B566), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B566), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B566), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B566), 0)","v":0}]
[null,76,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B567), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B567), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B567), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B567), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B567), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B567), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B567), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B567), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B567), 0)","v":0}]
[null,78,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B568), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B568), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B568), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B568), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B568), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B568), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B568), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B568), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B568), 0)","v":0}]
[null,80,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B569), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B569), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B569), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B569), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B569), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B569), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B569), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B569), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B569), 0)","v":0}]
[null,82,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B570), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B570), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B570), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B570), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B570), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B570), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B570), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B570), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B570), 0)","v":0}]
[null,84,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B571), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B571), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B571), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B571), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B571), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B571), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B571), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B571), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B571), 0)","v":0}]
[null,86,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B572), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B572), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B572), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B572), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B572), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B572), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B572), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B572), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B572), 0)","v":0}]
[null,88,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B573), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B573), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B573), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B573), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B573), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B573), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B573), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B573), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B573), 0)","v":0}]
[null,90,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B574), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B574), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B574), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B574), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B574), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B574), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B574), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B574), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B574), 0)","v":0}]
[null,92,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B575), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B575), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B575), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B575), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B575), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B575), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B575), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B575), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B575), 0)","v":0}]
[null,94,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B576), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B576), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B576), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B576), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B576), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B576), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B576), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B576), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B576), 0)","v":0}]
[null,96,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B577), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B577), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B577), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B577), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B577), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B577), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B577), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B577), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B577), 0)","v":0}]
[null,98,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B578), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B578), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B578), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B578), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B578), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B578), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B578), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B578), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B578), 0)","v":0}]
[null,100,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$431:I$530,$B579), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$431:J$530,$B579), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$431:K$530,$B579), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$431:L$530,$B579), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$431:M$530,$B579), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$431:N$530,$B579), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$431:O$530,$B579), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$431:P$530,$B579), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$431:Q$530,$B579), 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I582:I631)","v":0},{"$f":"SUM(J582:J631)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G515, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G515, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G516, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G516, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G517, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G517, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G518, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G518, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G519, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G519, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G520, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G520, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G521, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G521, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G522, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G522, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G523, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G523, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G524, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G524, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G525, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G525, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G526, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G526, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G527, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G527, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G528, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G528, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G529, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G529, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G530, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G530, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G531, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G531, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G532, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G532, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G533, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G533, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G534, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G534, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G535, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G535, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G536, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G536, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G537, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G537, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G538, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G538, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G539, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G539, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G540, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G540, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G541, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G541, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G542, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G542, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G543, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G543, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G544, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G544, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G545, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G545, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G546, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G546, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G547, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G547, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G548, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G548, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G549, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G549, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G550, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G550, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G551, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G551, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G552, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G552, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G553, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G553, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G554, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G554, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G555, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G555, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G556, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G556, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G557, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G557, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G558, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G558, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G559, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G559, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G560, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G560, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G561, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G561, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G562, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G562, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G563, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G563, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G564, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G564, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – Partially As Incurred",null,null,null,null,null,{"$f":"SUM(I634:I683)","v":0},0,0,0,0,0,0,886.63896313812177,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$321=0, I322+I374+I426+I478+I530+I582, 0)","v":0},0,0,{"$f":"IF(M$321=0, L322+L374+L426+L478+L530+L582, 0)","v":0},{"$f":"IF(N$321=0, M322+M374+M426+M478+M530+M582, 0)","v":0},0,0,1.5165037831779149,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, I323+I375+I427+I479+I531+I583, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M323+M375+M427+M479+M531+M583, 0)","v":0},0,0,7.4875192078414194,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$321=0, I324+I376+I428+I480+I532+I584, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M324+M376+M428+M480+M532+M584, 0)","v":0},0,0,11.980171963635986,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$321=0, I325+I377+I429+I481+I533+I585, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M325+M377+M429+M481+M533+M585, 0)","v":0},0,0,571.18911514221327,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$321=0, I326+I378+I430+I482+I534+I586, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M326+M378+M430+M482+M534+M586, 0)","v":0},0,0,3.1348303177815233,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$321=0, I327+I379+I431+I483+I535+I587, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M327+M379+M431+M483+M535+M587, 0)","v":0},0,0,133.69916502172444,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$321=0, I328+I380+I432+I484+I536+I588, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M328+M380+M432+M484+M536+M588, 0)","v":0},0,0,3.7922260247642371E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, I329+I381+I433+I485+I537+I589, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M329+M381+M433+M485+M537+M589, 0)","v":0},0,0,2.6581614062783028,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$321=0, I330+I382+I434+I486+I538+I590, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M330+M382+M434+M486+M538+M590, 0)","v":0},0,0,9.7975749288946155,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$321=0, I331+I383+I435+I487+I539+I591, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M331+M383+M435+M487+M539+M591, 0)","v":0},0,0,3.0896383919465666,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$321=0, I332+I384+I436+I488+I540+I592, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M332+M384+M436+M488+M540+M592, 0)","v":0},0,0,0.97247130711479068,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$321=0, I333+I385+I437+I489+I541+I593, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M333+M385+M437+M489+M541+M593, 0)","v":0},0,0,6.6827825908110324E-5,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$321=0, I334+I386+I438+I490+I542+I594, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M334+M386+M438+M490+M542+M594, 0)","v":0},0,0,6.4980361669687839E-3,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$321=0, I335+I387+I439+I491+I543+I595, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M335+M387+M439+M491+M543+M595, 0)","v":0},0,0,82.297956934054753,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$321=0, I336+I388+I440+I492+I544+I596, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M336+M388+M440+M492+M544+M596, 0)","v":0},0,0,1.7766438549773125,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$321=0, I337+I389+I441+I493+I545+I597, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M337+M389+M441+M493+M545+M597, 0)","v":0},0,0,3.5304261813038584,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$321=0, I338+I390+I442+I494+I546+I598, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M338+M390+M442+M494+M546+M598, 0)","v":0},0,0,3.7329005039371621,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$321=0, I339+I391+I443+I495+I547+I599, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M339+M391+M443+M495+M547+M599, 0)","v":0},0,0,0.24951967670594249,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$321=0, I340+I392+I444+I496+I548+I600, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M340+M392+M444+M496+M548+M600, 0)","v":0},0,0,31.737897344649809,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$321=0, I341+I393+I445+I497+I549+I601, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M341+M393+M445+M497+M549+M601, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$321=0, I342+I394+I446+I498+I550+I602, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M342+M394+M446+M498+M550+M602, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$321=0, I343+I395+I447+I499+I551+I603, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M343+M395+M447+M499+M551+M603, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$321=0, I344+I396+I448+I500+I552+I604, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M344+M396+M448+M500+M552+M604, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$321=0, I345+I397+I449+I501+I553+I605, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M345+M397+M449+M501+M553+M605, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$321=0, I346+I398+I450+I502+I554+I606, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M346+M398+M450+M502+M554+M606, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$321=0, I347+I399+I451+I503+I555+I607, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M347+M399+M451+M503+M555+M607, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$321=0, I348+I400+I452+I504+I556+I608, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M348+M400+M452+M504+M556+M608, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$321=0, I349+I401+I453+I505+I557+I609, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M349+M401+M453+M505+M557+M609, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, I350+I402+I454+I506+I558+I610, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M350+M402+M454+M506+M558+M610, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, I351+I403+I455+I507+I559+I611, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M351+M403+M455+M507+M559+M611, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, I352+I404+I456+I508+I560+I612, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M352+M404+M456+M508+M560+M612, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, I353+I405+I457+I509+I561+I613, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M353+M405+M457+M509+M561+M613, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, I354+I406+I458+I510+I562+I614, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M354+M406+M458+M510+M562+M614, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, I355+I407+I459+I511+I563+I615, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M355+M407+M459+M511+M563+M615, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, I356+I408+I460+I512+I564+I616, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M356+M408+M460+M512+M564+M616, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, I357+I409+I461+I513+I565+I617, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M357+M409+M461+M513+M565+M617, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, I358+I410+I462+I514+I566+I618, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M358+M410+M462+M514+M566+M618, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, I359+I411+I463+I515+I567+I619, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M359+M411+M463+M515+M567+M619, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, I360+I412+I464+I516+I568+I620, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M360+M412+M464+M516+M568+M620, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, I361+I413+I465+I517+I569+I621, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M361+M413+M465+M517+M569+M621, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, I362+I414+I466+I518+I570+I622, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M362+M414+M466+M518+M570+M622, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, I363+I415+I467+I519+I571+I623, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M363+M415+M467+M519+M571+M623, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, I364+I416+I468+I520+I572+I624, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M364+M416+M468+M520+M572+M624, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, I365+I417+I469+I521+I573+I625, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M365+M417+M469+M521+M573+M625, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, I366+I418+I470+I522+I574+I626, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M366+M418+M470+M522+M574+M626, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, I367+I419+I471+I523+I575+I627, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M367+M419+M471+M523+M575+M627, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$321=0, I368+I420+I472+I524+I576+I628, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M368+M420+M472+M524+M576+M628, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$321=0, I369+I421+I473+I525+I577+I629, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M369+M421+M473+M525+M577+M629, 0)","v":0},0,0,17.743980047643667,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$321=0, I370+I422+I474+I526+I578+I630, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M370+M422+M474+M526+M578+M630, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, I371+I423+I475+I527+I579+I631, 0)","v":0},0,0,0,{"$f":"IF(N$321=0, M371+M423+M475+M527+M579+M631, 0)","v":0},0,0,0,0]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G688:G737)","v":976.45686647008074},{"$f":"SUM(H688:H737)","v":976.45686647008074},968.8649959068041,977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,913.78448527485148,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1190","v":12.311727194881946},{"$f":"G688+G740+G792+G844+G896+G948","v":12.311727194881946},{"$f":"H688+H740+H792","v":11.350535961120839},{"$f":"IF(COUNT($H688:I688)>='RFM input'!$AA$7,0, I688+I740+I792)","v":10.536834795239203},{"$f":"IF(COUNT($H688:J688)>='RFM input'!$AA$7,0, J688+J740+J792)","v":9.4394061321503528},{"$f":"IF(COUNT($H688:K688)>='RFM input'!$AA$7,0, K688+K740+K792)","v":8.327803482276158},{"$f":"IF(COUNT($H688:L688)>='RFM input'!$AA$7,0, L688+L740+L792)","v":7.1713614588987191},{"$f":"IF(COUNT($H688:M688)>='RFM input'!$AA$7,0, M688+M740+M792)","v":5.8139794460227838},{"$f":"IF(COUNT($H688:N688)>='RFM input'!$AA$7,0, N688+N740+N792)","v":4.4613726649514325},{"$f":"IF(COUNT($H688:O688)>='RFM input'!$AA$7,0, O688+O740+O792)","v":3.0564851459527129},{"$f":"IF(COUNT($H688:P688)>='RFM input'!$AA$7,0, P688+P740+P792)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1191","v":7.2059812385536501},7.2059812385536501,7.1996490180510824,{"$f":"IF(COUNT($H689:I689)>='RFM input'!$AA$7,0, I689+I741+I793)","v":7.3172315254110289},{"$f":"IF(COUNT($H689:J689)>='RFM input'!$AA$7,0, J689+J741+J793)","v":7.2973604054849996},{"$f":"IF(COUNT($H689:K689)>='RFM input'!$AA$7,0, K689+K741+K793)","v":7.7507669999508462},{"$f":"IF(COUNT($H689:L689)>='RFM input'!$AA$7,0, L689+L741+L793)","v":7.7828531044774465},{"$f":"IF(COUNT($H689:M689)>='RFM input'!$AA$7,0, M689+M741+M793)","v":7.6820562738986382},{"$f":"IF(COUNT($H689:N689)>='RFM input'!$AA$7,0, N689+N741+N793)","v":7.643121337869716},{"$f":"IF(COUNT($H689:O689)>='RFM input'!$AA$7,0, O689+O741+O793)","v":7.6300770718751467},{"$f":"IF(COUNT($H689:P689)>='RFM input'!$AA$7,0, P689+P741+P793)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1192","v":13.550074580567616},13.550074580567616,13.421949360345831,{"$f":"IF(COUNT($H690:I690)>='RFM input'!$AA$7,0, I690+I742+I794)","v":13.518978787996661},{"$f":"IF(COUNT($H690:J690)>='RFM input'!$AA$7,0, J690+J742+J794)","v":13.358584927922649},{"$f":"IF(COUNT($H690:K690)>='RFM input'!$AA$7,0, K690+K742+K794)","v":13.239387203948446},{"$f":"IF(COUNT($H690:L690)>='RFM input'!$AA$7,0, L690+L742+L794)","v":13.146516800131927},{"$f":"IF(COUNT($H690:M690)>='RFM input'!$AA$7,0, M690+M742+M794)","v":12.81945132557648},{"$f":"IF(COUNT($H690:N690)>='RFM input'!$AA$7,0, N690+N742+N794)","v":12.590404510132119},{"$f":"IF(COUNT($H690:O690)>='RFM input'!$AA$7,0, O690+O742+O794)","v":12.395650003841293},{"$f":"IF(COUNT($H690:P690)>='RFM input'!$AA$7,0, P690+P742+P794)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1193","v":583.33480025316885},583.33480025316885,582.94936494882927,{"$f":"IF(COUNT($H691:I691)>='RFM input'!$AA$7,0, I691+I743+I795)","v":592.47001724616655},{"$f":"IF(COUNT($H691:J691)>='RFM input'!$AA$7,0, J691+J743+J795)","v":591.00432337859058},{"$f":"IF(COUNT($H691:K691)>='RFM input'!$AA$7,0, K691+K743+K795)","v":591.8173990138738},{"$f":"IF(COUNT($H691:L691)>='RFM input'!$AA$7,0, L691+L743+L795)","v":594.17109468084902},{"$f":"IF(COUNT($H691:M691)>='RFM input'!$AA$7,0, M691+M743+M795)","v":586.37368198889806},{"$f":"IF(COUNT($H691:N691)>='RFM input'!$AA$7,0, N691+N743+N795)","v":583.29480777352774},{"$f":"IF(COUNT($H691:O691)>='RFM input'!$AA$7,0, O691+O743+O795)","v":582.18636604030667},{"$f":"IF(COUNT($H691:P691)>='RFM input'!$AA$7,0, P691+P743+P795)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1194","v":4.5200397044146987},4.5200397044146987,4.3997634314996912,{"$f":"IF(COUNT($H692:I692)>='RFM input'!$AA$7,0, I692+I744+I796)","v":4.3493546596398582},{"$f":"IF(COUNT($H692:J692)>='RFM input'!$AA$7,0, J692+J744+J796)","v":4.2067443474116528},{"$f":"IF(COUNT($H692:K692)>='RFM input'!$AA$7,0, K692+K744+K796)","v":4.0749050655136152},{"$f":"IF(COUNT($H692:L692)>='RFM input'!$AA$7,0, L692+L744+L796)","v":3.9455330985652504},{"$f":"IF(COUNT($H692:M692)>='RFM input'!$AA$7,0, M692+M744+M796)","v":3.7391565987824569},{"$f":"IF(COUNT($H692:N692)>='RFM input'!$AA$7,0, N692+N744+N796)","v":3.5577278886322716},{"$f":"IF(COUNT($H692:O692)>='RFM input'!$AA$7,0, O692+O744+O796)","v":3.3800750884103095},{"$f":"IF(COUNT($H692:P692)>='RFM input'!$AA$7,0, P692+P744+P796)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1195","v":182.0674477644715},182.0674477644715,177.7087264092788,{"$f":"IF(COUNT($H693:I693)>='RFM input'!$AA$7,0, I693+I745+I797)","v":176.61021143297566},{"$f":"IF(COUNT($H693:J693)>='RFM input'!$AA$7,0, J693+J745+J797)","v":171.35253324525053},{"$f":"IF(COUNT($H693:K693)>='RFM input'!$AA$7,0, K693+K745+K797)","v":166.7040533775982},{"$f":"IF(COUNT($H693:L693)>='RFM input'!$AA$7,0, L693+L745+L797)","v":162.5778982479558},{"$f":"IF(COUNT($H693:M693)>='RFM input'!$AA$7,0, M693+M745+M797)","v":156.37690797440186},{"$f":"IF(COUNT($H693:N693)>='RFM input'!$AA$7,0, N693+N745+N797)","v":149.60737587801739},{"$f":"IF(COUNT($H693:O693)>='RFM input'!$AA$7,0, O693+O745+O797)","v":143.04795265593376},{"$f":"IF(COUNT($H693:P693)>='RFM input'!$AA$7,0, P693+P745+P797)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1196","v":0.26861950243378785},0.26861950243378785,0.26712388044829627,{"$f":"IF(COUNT($H694:I694)>='RFM input'!$AA$7,0, I694+I746+I798)","v":0.2482065246160427},{"$f":"IF(COUNT($H694:J694)>='RFM input'!$AA$7,0, J694+J746+J798)","v":0.22262750224491376},{"$f":"IF(COUNT($H694:K694)>='RFM input'!$AA$7,0, K694+K746+K798)","v":0.19672916765944676},{"$f":"IF(COUNT($H694:L694)>='RFM input'!$AA$7,0, L694+L746+L798)","v":0.16979298166703061},{"$f":"IF(COUNT($H694:M694)>='RFM input'!$AA$7,0, M694+M746+M798)","v":0.13812864333027461},{"$f":"IF(COUNT($H694:N694)>='RFM input'!$AA$7,0, N694+N746+N798)","v":0.10659693314970023},{"$f":"IF(COUNT($H694:O694)>='RFM input'!$AA$7,0, O694+O746+O798)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H694:P694)>='RFM input'!$AA$7,0, P694+P746+P798)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1197","v":1.482286036400122},1.482286036400122,1.4809834848502865,{"$f":"IF(COUNT($H695:I695)>='RFM input'!$AA$7,0, I695+I747+I799)","v":1.5051704627252867},{"$f":"IF(COUNT($H695:J695)>='RFM input'!$AA$7,0, J695+J747+J799)","v":1.5010829300744388},{"$f":"IF(COUNT($H695:K695)>='RFM input'!$AA$7,0, K695+K747+K799)","v":1.6920549885361449},{"$f":"IF(COUNT($H695:L695)>='RFM input'!$AA$7,0, L695+L747+L799)","v":1.7203663689965631},{"$f":"IF(COUNT($H695:M695)>='RFM input'!$AA$7,0, M695+M747+M799)","v":1.6984369361074345},{"$f":"IF(COUNT($H695:N695)>='RFM input'!$AA$7,0, N695+N747+N799)","v":1.6901963185159488},{"$f":"IF(COUNT($H695:O695)>='RFM input'!$AA$7,0, O695+O747+O799)","v":2.701908483194801},{"$f":"IF(COUNT($H695:P695)>='RFM input'!$AA$7,0, P695+P747+P799)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1198","v":7.7518266057265448},7.7518266057265448,7.9444755509576179,{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AA$7,0, I696+I748+I800)","v":8.2839046449361771},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AA$7,0, J696+J748+J800)","v":8.4857273494639696},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AA$7,0, K696+K748+K800)","v":8.7334188504753492},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AA$7,0, L696+L748+L800)","v":9.0178053886736009},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AA$7,0, M696+M748+M800)","v":9.1645855374210878},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AA$7,0, N696+N748+N800)","v":9.3939295198390322},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AA$7,0, O696+O748+O800)","v":9.6691422987405673},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AA$7,0, P696+P748+P800)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1199","v":2.444517267036376},2.444517267036376,2.5052685837319544,{"$f":"IF(COUNT($H697:I697)>='RFM input'!$AA$7,0, I697+I749+I801)","v":2.6123066179098786},{"$f":"IF(COUNT($H697:J697)>='RFM input'!$AA$7,0, J697+J749+J801)","v":2.6759508544481037},{"$f":"IF(COUNT($H697:K697)>='RFM input'!$AA$7,0, K697+K749+K801)","v":2.7540596901995618},{"$f":"IF(COUNT($H697:L697)>='RFM input'!$AA$7,0, L697+L749+L801)","v":2.8437402053216059},{"$f":"IF(COUNT($H697:M697)>='RFM input'!$AA$7,0, M697+M749+M801)","v":2.8900269228039517},{"$f":"IF(COUNT($H697:N697)>='RFM input'!$AA$7,0, N697+N749+N801)","v":2.9623499188701166},{"$f":"IF(COUNT($H697:O697)>='RFM input'!$AA$7,0, O697+O749+O801)","v":3.0491375141495145},{"$f":"IF(COUNT($H697:P697)>='RFM input'!$AA$7,0, P697+P749+P801)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1200","v":7.8950026837110086},7.8950026837110086,7.2786304030404239,{"$f":"IF(COUNT($H698:I698)>='RFM input'!$AA$7,0, I698+I750+I802)","v":6.7568374176463966},{"$f":"IF(COUNT($H698:J698)>='RFM input'!$AA$7,0, J698+J750+J802)","v":6.0531016945327778},{"$f":"IF(COUNT($H698:K698)>='RFM input'!$AA$7,0, K698+K750+K802)","v":5.3402767784945713},{"$f":"IF(COUNT($H698:L698)>='RFM input'!$AA$7,0, L698+L750+L802)","v":4.5986982222448436},{"$f":"IF(COUNT($H698:M698)>='RFM input'!$AA$7,0, M698+M750+M802)","v":3.7282651412607652},{"$f":"IF(COUNT($H698:N698)>='RFM input'!$AA$7,0, N698+N750+N802)","v":2.8608942194129128},{"$f":"IF(COUNT($H698:O698)>='RFM input'!$AA$7,0, O698+O750+O802)","v":1.9599978173696784},{"$f":"IF(COUNT($H698:P698)>='RFM input'!$AA$7,0, P698+P750+P802)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1201","v":3.72621823414774E-2},3.72621823414774E-2,3.0517933858929383E-2,{"$f":"IF(COUNT($H699:I699)>='RFM input'!$AA$7,0, I699+I751+I803)","v":2.3960904371451E-2},{"$f":"IF(COUNT($H699:J699)>='RFM input'!$AA$7,0, J699+J751+J803)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H699:K699)>='RFM input'!$AA$7,0, K699+K751+K803)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H699:L699)>='RFM input'!$AA$7,0, L699+L751+L803)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H699:M699)>='RFM input'!$AA$7,0, M699+M751+M803)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H699:N699)>='RFM input'!$AA$7,0, N699+N751+N803)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H699:O699)>='RFM input'!$AA$7,0, O699+O751+O803)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H699:P699)>='RFM input'!$AA$7,0, P699+P751+P803)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1202","v":3.623206429729243},3.623206429729243,2.9674261471433896,{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AA$7,0, I700+I752+I804)","v":2.329850194633734},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AA$7,0, J700+J752+J804)","v":1.5895957280413306},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AA$7,0, K700+K752+K804)","v":0.81955967209910519},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AA$7,0, L700+L752+L804)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AA$7,0, M700+M752+M804)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AA$7,0, N700+N752+N804)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AA$7,0, O700+O752+O804)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AA$7,0, P700+P752+P804)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1203","v":84.087087834508338},84.087087834508338,84.013196720451845,{"$f":"IF(COUNT($H701:I701)>='RFM input'!$AA$7,0, I701+I753+I805)","v":85.38527503940152},{"$f":"IF(COUNT($H701:J701)>='RFM input'!$AA$7,0, J701+J753+J805)","v":85.153397582151101},{"$f":"IF(COUNT($H701:K701)>='RFM input'!$AA$7,0, K701+K753+K805)","v":85.270486170219058},{"$f":"IF(COUNT($H701:L701)>='RFM input'!$AA$7,0, L701+L753+L805)","v":85.609547396791342},{"$f":"IF(COUNT($H701:M701)>='RFM input'!$AA$7,0, M701+M753+M805)","v":84.486009139463391},{"$f":"IF(COUNT($H701:N701)>='RFM input'!$AA$7,0, N701+N753+N805)","v":84.042325984858493},{"$f":"IF(COUNT($H701:O701)>='RFM input'!$AA$7,0, O701+O753+O805)","v":83.882543152468173},{"$f":"IF(COUNT($H701:P701)>='RFM input'!$AA$7,0, P701+P753+P805)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1204","v":1.8941118761356832},1.8941118761356832,1.8854849997563692,{"$f":"IF(COUNT($H702:I702)>='RFM input'!$AA$7,0, I702+I754+I806)","v":1.90895894632541},{"$f":"IF(COUNT($H702:J702)>='RFM input'!$AA$7,0, J702+J754+J806)","v":1.8959447204542053},{"$f":"IF(COUNT($H702:K702)>='RFM input'!$AA$7,0, K702+K754+K806)","v":1.8903130068973204},{"$f":"IF(COUNT($H702:L702)>='RFM input'!$AA$7,0, L702+L754+L806)","v":1.8891147676281566},{"$f":"IF(COUNT($H702:M702)>='RFM input'!$AA$7,0, M702+M754+M806)","v":1.8550673672466034},{"$f":"IF(COUNT($H702:N702)>='RFM input'!$AA$7,0, N702+N754+N806)","v":1.8356398476250326},{"$f":"IF(COUNT($H702:O702)>='RFM input'!$AA$7,0, O702+O754+O806)","v":1.8219198182895611},{"$f":"IF(COUNT($H702:P702)>='RFM input'!$AA$7,0, P702+P754+P806)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1205","v":9.1362199358756797},9.1362199358756797,8.6399434768546559,{"$f":"IF(COUNT($H703:I703)>='RFM input'!$AA$7,0, I703+I755+I807)","v":8.267779853241576},{"$f":"IF(COUNT($H703:J703)>='RFM input'!$AA$7,0, J703+J755+J807)","v":7.6962305431328035},{"$f":"IF(COUNT($H703:K703)>='RFM input'!$AA$7,0, K703+K755+K807)","v":7.1290658379749523},{"$f":"IF(COUNT($H703:L703)>='RFM input'!$AA$7,0, L703+L755+L807)","v":6.5462860202917961},{"$f":"IF(COUNT($H703:M703)>='RFM input'!$AA$7,0, M703+M755+M807)","v":5.8113778284297313},{"$f":"IF(COUNT($H703:N703)>='RFM input'!$AA$7,0, N703+N755+N807)","v":5.1016513547290936},{"$f":"IF(COUNT($H703:O703)>='RFM input'!$AA$7,0, O703+O755+O807)","v":4.3745571384339899},{"$f":"IF(COUNT($H703:P703)>='RFM input'!$AA$7,0, P703+P755+P807)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1206","v":3.8140525505823093},3.8140525505823093,3.810700970698996,{"$f":"IF(COUNT($H704:I704)>='RFM input'!$AA$7,0, I704+I756+I808)","v":3.8729361954731982},{"$f":"IF(COUNT($H704:J704)>='RFM input'!$AA$7,0, J704+J756+J808)","v":3.862418613879826},{"$f":"IF(COUNT($H704:K704)>='RFM input'!$AA$7,0, K704+K756+K808)","v":3.8677295604171062},{"$f":"IF(COUNT($H704:L704)>='RFM input'!$AA$7,0, L704+L756+L808)","v":3.8831088221957604},{"$f":"IF(COUNT($H704:M704)>='RFM input'!$AA$7,0, M704+M756+M808)","v":3.8321469674521138},{"$f":"IF(COUNT($H704:N704)>='RFM input'!$AA$7,0, N704+N756+N808)","v":3.8120222264121848},{"$f":"IF(COUNT($H704:O704)>='RFM input'!$AA$7,0, O704+O756+O808)","v":3.8047747388952313},{"$f":"IF(COUNT($H704:P704)>='RFM input'!$AA$7,0, P704+P756+P808)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1207","v":0.64571995777352853},0.64571995777352853,0.61064466225610103,{"$f":"IF(COUNT($H705:I705)>='RFM input'!$AA$7,0, I705+I757+I809)","v":0.58434128065944857},{"$f":"IF(COUNT($H705:J705)>='RFM input'!$AA$7,0, J705+J757+J809)","v":0.54394593127214719},{"$f":"IF(COUNT($H705:K705)>='RFM input'!$AA$7,0, K705+K757+K809)","v":0.5038604722928739},{"$f":"IF(COUNT($H705:L705)>='RFM input'!$AA$7,0, L705+L757+L809)","v":0.46267138513135037},{"$f":"IF(COUNT($H705:M705)>='RFM input'!$AA$7,0, M705+M757+M809)","v":0.41073033183498958},{"$f":"IF(COUNT($H705:N705)>='RFM input'!$AA$7,0, N705+N757+N809)","v":0.36056904501776216},{"$f":"IF(COUNT($H705:O705)>='RFM input'!$AA$7,0, O705+O757+O809)","v":0.30918025950923433},{"$f":"IF(COUNT($H705:P705)>='RFM input'!$AA$7,0, P705+P757+P809)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1208","v":32.331915752340329},32.331915752340329,32.303504240703454,{"$f":"IF(COUNT($H706:I706)>='RFM input'!$AA$7,0, I706+I758+I810)","v":32.927690978137434},{"$f":"IF(COUNT($H706:J706)>='RFM input'!$AA$7,0, J706+J758+J810)","v":32.838368189221946},{"$f":"IF(COUNT($H706:K706)>='RFM input'!$AA$7,0, K706+K758+K810)","v":32.88362472485737},{"$f":"IF(COUNT($H706:L706)>='RFM input'!$AA$7,0, L706+L758+L810)","v":33.014488643705853},{"$f":"IF(COUNT($H706:M706)>='RFM input'!$AA$7,0, M706+M758+M810)","v":32.581322473455266},{"$f":"IF(COUNT($H706:N706)>='RFM input'!$AA$7,0, N706+N758+N810)","v":32.410340573109544},{"$f":"IF(COUNT($H706:O706)>='RFM input'!$AA$7,0, O706+O758+O810)","v":32.348849018289499},{"$f":"IF(COUNT($H706:P706)>='RFM input'!$AA$7,0, P706+P758+P810)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1209","v":0},0,0,{"$f":"IF(COUNT($H707:I707)>='RFM input'!$AA$7,0, I707+I759+I811)","v":0},{"$f":"IF(COUNT($H707:J707)>='RFM input'!$AA$7,0, J707+J759+J811)","v":0},{"$f":"IF(COUNT($H707:K707)>='RFM input'!$AA$7,0, K707+K759+K811)","v":0},{"$f":"IF(COUNT($H707:L707)>='RFM input'!$AA$7,0, L707+L759+L811)","v":0},{"$f":"IF(COUNT($H707:M707)>='RFM input'!$AA$7,0, M707+M759+M811)","v":0},{"$f":"IF(COUNT($H707:N707)>='RFM input'!$AA$7,0, N707+N759+N811)","v":0},{"$f":"IF(COUNT($H707:O707)>='RFM input'!$AA$7,0, O707+O759+O811)","v":0},{"$f":"IF(COUNT($H707:P707)>='RFM input'!$AA$7,0, P707+P759+P811)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1210","v":0},0,0,{"$f":"IF(COUNT($H708:I708)>='RFM input'!$AA$7,0, I708+I760+I812)","v":0},{"$f":"IF(COUNT($H708:J708)>='RFM input'!$AA$7,0, J708+J760+J812)","v":0},{"$f":"IF(COUNT($H708:K708)>='RFM input'!$AA$7,0, K708+K760+K812)","v":0},{"$f":"IF(COUNT($H708:L708)>='RFM input'!$AA$7,0, L708+L760+L812)","v":0},{"$f":"IF(COUNT($H708:M708)>='RFM input'!$AA$7,0, M708+M760+M812)","v":0},{"$f":"IF(COUNT($H708:N708)>='RFM input'!$AA$7,0, N708+N760+N812)","v":0},{"$f":"IF(COUNT($H708:O708)>='RFM input'!$AA$7,0, O708+O760+O812)","v":0},{"$f":"IF(COUNT($H708:P708)>='RFM input'!$AA$7,0, P708+P760+P812)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1211","v":0},0,0,{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AA$7,0, I709+I761+I813)","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AA$7,0, J709+J761+J813)","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AA$7,0, K709+K761+K813)","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AA$7,0, L709+L761+L813)","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AA$7,0, M709+M761+M813)","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AA$7,0, N709+N761+N813)","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AA$7,0, O709+O761+O813)","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AA$7,0, P709+P761+P813)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1212","v":0},0,0,{"$f":"IF(COUNT($H710:I710)>='RFM input'!$AA$7,0, I710+I762+I814)","v":0},{"$f":"IF(COUNT($H710:J710)>='RFM input'!$AA$7,0, J710+J762+J814)","v":0},{"$f":"IF(COUNT($H710:K710)>='RFM input'!$AA$7,0, K710+K762+K814)","v":0},{"$f":"IF(COUNT($H710:L710)>='RFM input'!$AA$7,0, L710+L762+L814)","v":0},{"$f":"IF(COUNT($H710:M710)>='RFM input'!$AA$7,0, M710+M762+M814)","v":0},{"$f":"IF(COUNT($H710:N710)>='RFM input'!$AA$7,0, N710+N762+N814)","v":0},{"$f":"IF(COUNT($H710:O710)>='RFM input'!$AA$7,0, O710+O762+O814)","v":0},{"$f":"IF(COUNT($H710:P710)>='RFM input'!$AA$7,0, P710+P762+P814)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1213","v":0},0,0,{"$f":"IF(COUNT($H711:I711)>='RFM input'!$AA$7,0, I711+I763+I815)","v":0},{"$f":"IF(COUNT($H711:J711)>='RFM input'!$AA$7,0, J711+J763+J815)","v":0},{"$f":"IF(COUNT($H711:K711)>='RFM input'!$AA$7,0, K711+K763+K815)","v":0},{"$f":"IF(COUNT($H711:L711)>='RFM input'!$AA$7,0, L711+L763+L815)","v":0},{"$f":"IF(COUNT($H711:M711)>='RFM input'!$AA$7,0, M711+M763+M815)","v":0},{"$f":"IF(COUNT($H711:N711)>='RFM input'!$AA$7,0, N711+N763+N815)","v":0},{"$f":"IF(COUNT($H711:O711)>='RFM input'!$AA$7,0, O711+O763+O815)","v":0},{"$f":"IF(COUNT($H711:P711)>='RFM input'!$AA$7,0, P711+P763+P815)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1214","v":0},0,0,{"$f":"IF(COUNT($H712:I712)>='RFM input'!$AA$7,0, I712+I764+I816)","v":0},{"$f":"IF(COUNT($H712:J712)>='RFM input'!$AA$7,0, J712+J764+J816)","v":0},{"$f":"IF(COUNT($H712:K712)>='RFM input'!$AA$7,0, K712+K764+K816)","v":0},{"$f":"IF(COUNT($H712:L712)>='RFM input'!$AA$7,0, L712+L764+L816)","v":0},{"$f":"IF(COUNT($H712:M712)>='RFM input'!$AA$7,0, M712+M764+M816)","v":0},{"$f":"IF(COUNT($H712:N712)>='RFM input'!$AA$7,0, N712+N764+N816)","v":0},{"$f":"IF(COUNT($H712:O712)>='RFM input'!$AA$7,0, O712+O764+O816)","v":0},{"$f":"IF(COUNT($H712:P712)>='RFM input'!$AA$7,0, P712+P764+P816)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1215","v":0},0,0,{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AA$7,0, I713+I765+I817)","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AA$7,0, J713+J765+J817)","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AA$7,0, K713+K765+K817)","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AA$7,0, L713+L765+L817)","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AA$7,0, M713+M765+M817)","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AA$7,0, N713+N765+N817)","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AA$7,0, O713+O765+O817)","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AA$7,0, P713+P765+P817)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1216","v":0},0,0,{"$f":"IF(COUNT($H714:I714)>='RFM input'!$AA$7,0, I714+I766+I818)","v":0},{"$f":"IF(COUNT($H714:J714)>='RFM input'!$AA$7,0, J714+J766+J818)","v":0},{"$f":"IF(COUNT($H714:K714)>='RFM input'!$AA$7,0, K714+K766+K818)","v":0},{"$f":"IF(COUNT($H714:L714)>='RFM input'!$AA$7,0, L714+L766+L818)","v":0},{"$f":"IF(COUNT($H714:M714)>='RFM input'!$AA$7,0, M714+M766+M818)","v":0},{"$f":"IF(COUNT($H714:N714)>='RFM input'!$AA$7,0, N714+N766+N818)","v":0},{"$f":"IF(COUNT($H714:O714)>='RFM input'!$AA$7,0, O714+O766+O818)","v":0},{"$f":"IF(COUNT($H714:P714)>='RFM input'!$AA$7,0, P714+P766+P818)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1217","v":0},0,0,{"$f":"IF(COUNT($H715:I715)>='RFM input'!$AA$7,0, I715+I767+I819)","v":0},{"$f":"IF(COUNT($H715:J715)>='RFM input'!$AA$7,0, J715+J767+J819)","v":0},{"$f":"IF(COUNT($H715:K715)>='RFM input'!$AA$7,0, K715+K767+K819)","v":0},{"$f":"IF(COUNT($H715:L715)>='RFM input'!$AA$7,0, L715+L767+L819)","v":0},{"$f":"IF(COUNT($H715:M715)>='RFM input'!$AA$7,0, M715+M767+M819)","v":0},{"$f":"IF(COUNT($H715:N715)>='RFM input'!$AA$7,0, N715+N767+N819)","v":0},{"$f":"IF(COUNT($H715:O715)>='RFM input'!$AA$7,0, O715+O767+O819)","v":0},{"$f":"IF(COUNT($H715:P715)>='RFM input'!$AA$7,0, P715+P767+P819)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1218","v":0},0,0,{"$f":"IF(COUNT($H716:I716)>='RFM input'!$AA$7,0, I716+I768+I820)","v":0},{"$f":"IF(COUNT($H716:J716)>='RFM input'!$AA$7,0, J716+J768+J820)","v":0},{"$f":"IF(COUNT($H716:K716)>='RFM input'!$AA$7,0, K716+K768+K820)","v":0},{"$f":"IF(COUNT($H716:L716)>='RFM input'!$AA$7,0, L716+L768+L820)","v":0},{"$f":"IF(COUNT($H716:M716)>='RFM input'!$AA$7,0, M716+M768+M820)","v":0},{"$f":"IF(COUNT($H716:N716)>='RFM input'!$AA$7,0, N716+N768+N820)","v":0},{"$f":"IF(COUNT($H716:O716)>='RFM input'!$AA$7,0, O716+O768+O820)","v":0},{"$f":"IF(COUNT($H716:P716)>='RFM input'!$AA$7,0, P716+P768+P820)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1219","v":0},0,0,{"$f":"IF(COUNT($H717:I717)>='RFM input'!$AA$7,0, I717+I769+I821)","v":0},{"$f":"IF(COUNT($H717:J717)>='RFM input'!$AA$7,0, J717+J769+J821)","v":0},{"$f":"IF(COUNT($H717:K717)>='RFM input'!$AA$7,0, K717+K769+K821)","v":0},{"$f":"IF(COUNT($H717:L717)>='RFM input'!$AA$7,0, L717+L769+L821)","v":0},{"$f":"IF(COUNT($H717:M717)>='RFM input'!$AA$7,0, M717+M769+M821)","v":0},{"$f":"IF(COUNT($H717:N717)>='RFM input'!$AA$7,0, N717+N769+N821)","v":0},{"$f":"IF(COUNT($H717:O717)>='RFM input'!$AA$7,0, O717+O769+O821)","v":0},{"$f":"IF(COUNT($H717:P717)>='RFM input'!$AA$7,0, P717+P769+P821)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1220","v":0},{"$f":"G718+G770+G822+G874+G926+G978","v":0},{"$f":"H718+H770+H822","v":0},{"$f":"IF(COUNT($H718:I718)>='RFM input'!$AA$7,0, I718+I770+I822)","v":0},{"$f":"IF(COUNT($H718:J718)>='RFM input'!$AA$7,0, J718+J770+J822)","v":0},{"$f":"IF(COUNT($H718:K718)>='RFM input'!$AA$7,0, K718+K770+K822)","v":0},{"$f":"IF(COUNT($H718:L718)>='RFM input'!$AA$7,0, L718+L770+L822)","v":0},{"$f":"IF(COUNT($H718:M718)>='RFM input'!$AA$7,0, M718+M770+M822)","v":0},{"$f":"IF(COUNT($H718:N718)>='RFM input'!$AA$7,0, N718+N770+N822)","v":0},{"$f":"IF(COUNT($H718:O718)>='RFM input'!$AA$7,0, O718+O770+O822)","v":0},{"$f":"IF(COUNT($H718:P718)>='RFM input'!$AA$7,0, P718+P770+P822)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1221","v":0},0,0,{"$f":"IF(COUNT($H719:I719)>='RFM input'!$AA$7,0, I719+I771+I823)","v":0},{"$f":"IF(COUNT($H719:J719)>='RFM input'!$AA$7,0, J719+J771+J823)","v":0},{"$f":"IF(COUNT($H719:K719)>='RFM input'!$AA$7,0, K719+K771+K823)","v":0},{"$f":"IF(COUNT($H719:L719)>='RFM input'!$AA$7,0, L719+L771+L823)","v":0},{"$f":"IF(COUNT($H719:M719)>='RFM input'!$AA$7,0, M719+M771+M823)","v":0},{"$f":"IF(COUNT($H719:N719)>='RFM input'!$AA$7,0, N719+N771+N823)","v":0},{"$f":"IF(COUNT($H719:O719)>='RFM input'!$AA$7,0, O719+O771+O823)","v":0},{"$f":"IF(COUNT($H719:P719)>='RFM input'!$AA$7,0, P719+P771+P823)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1222","v":0},0,0,{"$f":"IF(COUNT($H720:I720)>='RFM input'!$AA$7,0, I720+I772+I824)","v":0},{"$f":"IF(COUNT($H720:J720)>='RFM input'!$AA$7,0, J720+J772+J824)","v":0},{"$f":"IF(COUNT($H720:K720)>='RFM input'!$AA$7,0, K720+K772+K824)","v":0},{"$f":"IF(COUNT($H720:L720)>='RFM input'!$AA$7,0, L720+L772+L824)","v":0},{"$f":"IF(COUNT($H720:M720)>='RFM input'!$AA$7,0, M720+M772+M824)","v":0},{"$f":"IF(COUNT($H720:N720)>='RFM input'!$AA$7,0, N720+N772+N824)","v":0},{"$f":"IF(COUNT($H720:O720)>='RFM input'!$AA$7,0, O720+O772+O824)","v":0},{"$f":"IF(COUNT($H720:P720)>='RFM input'!$AA$7,0, P720+P772+P824)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1223","v":0},0,0,{"$f":"IF(COUNT($H721:I721)>='RFM input'!$AA$7,0, I721+I773+I825)","v":0},{"$f":"IF(COUNT($H721:J721)>='RFM input'!$AA$7,0, J721+J773+J825)","v":0},{"$f":"IF(COUNT($H721:K721)>='RFM input'!$AA$7,0, K721+K773+K825)","v":0},{"$f":"IF(COUNT($H721:L721)>='RFM input'!$AA$7,0, L721+L773+L825)","v":0},{"$f":"IF(COUNT($H721:M721)>='RFM input'!$AA$7,0, M721+M773+M825)","v":0},{"$f":"IF(COUNT($H721:N721)>='RFM input'!$AA$7,0, N721+N773+N825)","v":0},{"$f":"IF(COUNT($H721:O721)>='RFM input'!$AA$7,0, O721+O773+O825)","v":0},{"$f":"IF(COUNT($H721:P721)>='RFM input'!$AA$7,0, P721+P773+P825)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1224","v":0},0,0,{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AA$7,0, I722+I774+I826)","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AA$7,0, J722+J774+J826)","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AA$7,0, K722+K774+K826)","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AA$7,0, L722+L774+L826)","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AA$7,0, M722+M774+M826)","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AA$7,0, N722+N774+N826)","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AA$7,0, O722+O774+O826)","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AA$7,0, P722+P774+P826)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1225","v":0},0,0,{"$f":"IF(COUNT($H723:I723)>='RFM input'!$AA$7,0, I723+I775+I827)","v":0},{"$f":"IF(COUNT($H723:J723)>='RFM input'!$AA$7,0, J723+J775+J827)","v":0},{"$f":"IF(COUNT($H723:K723)>='RFM input'!$AA$7,0, K723+K775+K827)","v":0},{"$f":"IF(COUNT($H723:L723)>='RFM input'!$AA$7,0, L723+L775+L827)","v":0},{"$f":"IF(COUNT($H723:M723)>='RFM input'!$AA$7,0, M723+M775+M827)","v":0},{"$f":"IF(COUNT($H723:N723)>='RFM input'!$AA$7,0, N723+N775+N827)","v":0},{"$f":"IF(COUNT($H723:O723)>='RFM input'!$AA$7,0, O723+O775+O827)","v":0},{"$f":"IF(COUNT($H723:P723)>='RFM input'!$AA$7,0, P723+P775+P827)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1226","v":0},0,0,{"$f":"IF(COUNT($H724:I724)>='RFM input'!$AA$7,0, I724+I776+I828)","v":0},{"$f":"IF(COUNT($H724:J724)>='RFM input'!$AA$7,0, J724+J776+J828)","v":0},{"$f":"IF(COUNT($H724:K724)>='RFM input'!$AA$7,0, K724+K776+K828)","v":0},{"$f":"IF(COUNT($H724:L724)>='RFM input'!$AA$7,0, L724+L776+L828)","v":0},{"$f":"IF(COUNT($H724:M724)>='RFM input'!$AA$7,0, M724+M776+M828)","v":0},{"$f":"IF(COUNT($H724:N724)>='RFM input'!$AA$7,0, N724+N776+N828)","v":0},{"$f":"IF(COUNT($H724:O724)>='RFM input'!$AA$7,0, O724+O776+O828)","v":0},{"$f":"IF(COUNT($H724:P724)>='RFM input'!$AA$7,0, P724+P776+P828)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1227","v":0},0,0,{"$f":"IF(COUNT($H725:I725)>='RFM input'!$AA$7,0, I725+I777+I829)","v":0},{"$f":"IF(COUNT($H725:J725)>='RFM input'!$AA$7,0, J725+J777+J829)","v":0},{"$f":"IF(COUNT($H725:K725)>='RFM input'!$AA$7,0, K725+K777+K829)","v":0},{"$f":"IF(COUNT($H725:L725)>='RFM input'!$AA$7,0, L725+L777+L829)","v":0},{"$f":"IF(COUNT($H725:M725)>='RFM input'!$AA$7,0, M725+M777+M829)","v":0},{"$f":"IF(COUNT($H725:N725)>='RFM input'!$AA$7,0, N725+N777+N829)","v":0},{"$f":"IF(COUNT($H725:O725)>='RFM input'!$AA$7,0, O725+O777+O829)","v":0},{"$f":"IF(COUNT($H725:P725)>='RFM input'!$AA$7,0, P725+P777+P829)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1228","v":0},0,0,{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AA$7,0, I726+I778+I830)","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AA$7,0, J726+J778+J830)","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AA$7,0, K726+K778+K830)","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AA$7,0, L726+L778+L830)","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AA$7,0, M726+M778+M830)","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AA$7,0, N726+N778+N830)","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AA$7,0, O726+O778+O830)","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AA$7,0, P726+P778+P830)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1229","v":0},0,0,{"$f":"IF(COUNT($H727:I727)>='RFM input'!$AA$7,0, I727+I779+I831)","v":0},{"$f":"IF(COUNT($H727:J727)>='RFM input'!$AA$7,0, J727+J779+J831)","v":0},{"$f":"IF(COUNT($H727:K727)>='RFM input'!$AA$7,0, K727+K779+K831)","v":0},{"$f":"IF(COUNT($H727:L727)>='RFM input'!$AA$7,0, L727+L779+L831)","v":0},{"$f":"IF(COUNT($H727:M727)>='RFM input'!$AA$7,0, M727+M779+M831)","v":0},{"$f":"IF(COUNT($H727:N727)>='RFM input'!$AA$7,0, N727+N779+N831)","v":0},{"$f":"IF(COUNT($H727:O727)>='RFM input'!$AA$7,0, O727+O779+O831)","v":0},{"$f":"IF(COUNT($H727:P727)>='RFM input'!$AA$7,0, P727+P779+P831)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1230","v":0},0,0,{"$f":"IF(COUNT($H728:I728)>='RFM input'!$AA$7,0, I728+I780+I832)","v":0},{"$f":"IF(COUNT($H728:J728)>='RFM input'!$AA$7,0, J728+J780+J832)","v":0},{"$f":"IF(COUNT($H728:K728)>='RFM input'!$AA$7,0, K728+K780+K832)","v":0},{"$f":"IF(COUNT($H728:L728)>='RFM input'!$AA$7,0, L728+L780+L832)","v":0},{"$f":"IF(COUNT($H728:M728)>='RFM input'!$AA$7,0, M728+M780+M832)","v":0},{"$f":"IF(COUNT($H728:N728)>='RFM input'!$AA$7,0, N728+N780+N832)","v":0},{"$f":"IF(COUNT($H728:O728)>='RFM input'!$AA$7,0, O728+O780+O832)","v":0},{"$f":"IF(COUNT($H728:P728)>='RFM input'!$AA$7,0, P728+P780+P832)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1231","v":0},0,0,{"$f":"IF(COUNT($H729:I729)>='RFM input'!$AA$7,0, I729+I781+I833)","v":0},{"$f":"IF(COUNT($H729:J729)>='RFM input'!$AA$7,0, J729+J781+J833)","v":0},{"$f":"IF(COUNT($H729:K729)>='RFM input'!$AA$7,0, K729+K781+K833)","v":0},{"$f":"IF(COUNT($H729:L729)>='RFM input'!$AA$7,0, L729+L781+L833)","v":0},{"$f":"IF(COUNT($H729:M729)>='RFM input'!$AA$7,0, M729+M781+M833)","v":0},{"$f":"IF(COUNT($H729:N729)>='RFM input'!$AA$7,0, N729+N781+N833)","v":0},{"$f":"IF(COUNT($H729:O729)>='RFM input'!$AA$7,0, O729+O781+O833)","v":0},{"$f":"IF(COUNT($H729:P729)>='RFM input'!$AA$7,0, P729+P781+P833)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1232","v":0},0,0,{"$f":"IF(COUNT($H730:I730)>='RFM input'!$AA$7,0, I730+I782+I834)","v":0},{"$f":"IF(COUNT($H730:J730)>='RFM input'!$AA$7,0, J730+J782+J834)","v":0},{"$f":"IF(COUNT($H730:K730)>='RFM input'!$AA$7,0, K730+K782+K834)","v":0},{"$f":"IF(COUNT($H730:L730)>='RFM input'!$AA$7,0, L730+L782+L834)","v":0},{"$f":"IF(COUNT($H730:M730)>='RFM input'!$AA$7,0, M730+M782+M834)","v":0},{"$f":"IF(COUNT($H730:N730)>='RFM input'!$AA$7,0, N730+N782+N834)","v":0},{"$f":"IF(COUNT($H730:O730)>='RFM input'!$AA$7,0, O730+O782+O834)","v":0},{"$f":"IF(COUNT($H730:P730)>='RFM input'!$AA$7,0, P730+P782+P834)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1233","v":0},0,0,{"$f":"IF(COUNT($H731:I731)>='RFM input'!$AA$7,0, I731+I783+I835)","v":0},{"$f":"IF(COUNT($H731:J731)>='RFM input'!$AA$7,0, J731+J783+J835)","v":0},{"$f":"IF(COUNT($H731:K731)>='RFM input'!$AA$7,0, K731+K783+K835)","v":0},{"$f":"IF(COUNT($H731:L731)>='RFM input'!$AA$7,0, L731+L783+L835)","v":0},{"$f":"IF(COUNT($H731:M731)>='RFM input'!$AA$7,0, M731+M783+M835)","v":0},{"$f":"IF(COUNT($H731:N731)>='RFM input'!$AA$7,0, N731+N783+N835)","v":0},{"$f":"IF(COUNT($H731:O731)>='RFM input'!$AA$7,0, O731+O783+O835)","v":0},{"$f":"IF(COUNT($H731:P731)>='RFM input'!$AA$7,0, P731+P783+P835)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1234","v":0},0,0,{"$f":"IF(COUNT($H732:I732)>='RFM input'!$AA$7,0, I732+I784+I836)","v":0},{"$f":"IF(COUNT($H732:J732)>='RFM input'!$AA$7,0, J732+J784+J836)","v":0},{"$f":"IF(COUNT($H732:K732)>='RFM input'!$AA$7,0, K732+K784+K836)","v":0},{"$f":"IF(COUNT($H732:L732)>='RFM input'!$AA$7,0, L732+L784+L836)","v":0},{"$f":"IF(COUNT($H732:M732)>='RFM input'!$AA$7,0, M732+M784+M836)","v":0},{"$f":"IF(COUNT($H732:N732)>='RFM input'!$AA$7,0, N732+N784+N836)","v":0},{"$f":"IF(COUNT($H732:O732)>='RFM input'!$AA$7,0, O732+O784+O836)","v":0},{"$f":"IF(COUNT($H732:P732)>='RFM input'!$AA$7,0, P732+P784+P836)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1235","v":0},0,0,{"$f":"IF(COUNT($H733:I733)>='RFM input'!$AA$7,0, I733+I785+I837)","v":0},{"$f":"IF(COUNT($H733:J733)>='RFM input'!$AA$7,0, J733+J785+J837)","v":0},{"$f":"IF(COUNT($H733:K733)>='RFM input'!$AA$7,0, K733+K785+K837)","v":0},{"$f":"IF(COUNT($H733:L733)>='RFM input'!$AA$7,0, L733+L785+L837)","v":0},{"$f":"IF(COUNT($H733:M733)>='RFM input'!$AA$7,0, M733+M785+M837)","v":0},{"$f":"IF(COUNT($H733:N733)>='RFM input'!$AA$7,0, N733+N785+N837)","v":0},{"$f":"IF(COUNT($H733:O733)>='RFM input'!$AA$7,0, O733+O785+O837)","v":0},{"$f":"IF(COUNT($H733:P733)>='RFM input'!$AA$7,0, P733+P785+P837)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1236","v":0},0,0,{"$f":"IF(COUNT($H734:I734)>='RFM input'!$AA$7,0, I734+I786+I838)","v":0},{"$f":"IF(COUNT($H734:J734)>='RFM input'!$AA$7,0, J734+J786+J838)","v":0},{"$f":"IF(COUNT($H734:K734)>='RFM input'!$AA$7,0, K734+K786+K838)","v":0},{"$f":"IF(COUNT($H734:L734)>='RFM input'!$AA$7,0, L734+L786+L838)","v":0},{"$f":"IF(COUNT($H734:M734)>='RFM input'!$AA$7,0, M734+M786+M838)","v":0},{"$f":"IF(COUNT($H734:N734)>='RFM input'!$AA$7,0, N734+N786+N838)","v":0},{"$f":"IF(COUNT($H734:O734)>='RFM input'!$AA$7,0, O734+O786+O838)","v":0},{"$f":"IF(COUNT($H734:P734)>='RFM input'!$AA$7,0, P734+P786+P838)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1237","v":18.054967119427893},18.054967119427893,18.097105722926283,{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AA$7,0, I735+I787+I839)","v":18.407879952325967},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AA$7,0, J735+J787+J839)","v":18.359147619802574},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AA$7,0, K735+K787+K839)","v":18.384461207827755},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AA$7,0, L735+L787+L839)","v":18.457636564820906},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AA$7,0, M735+M787+M839)","v":18.215476570657039},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AA$7,0, N735+N787+N839)","v":18.11989827886288},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AA$7,0, O735+O787+O839)","v":18.085534299387845},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AA$7,0, P735+P787+P839)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1238","v":0},0,0,{"$f":"IF(COUNT($H736:I736)>='RFM input'!$AA$7,0, I736+I788+I840)","v":0},{"$f":"IF(COUNT($H736:J736)>='RFM input'!$AA$7,0, J736+J788+J840)","v":0},{"$f":"IF(COUNT($H736:K736)>='RFM input'!$AA$7,0, K736+K788+K840)","v":0},{"$f":"IF(COUNT($H736:L736)>='RFM input'!$AA$7,0, L736+L788+L840)","v":0},{"$f":"IF(COUNT($H736:M736)>='RFM input'!$AA$7,0, M736+M788+M840)","v":0},{"$f":"IF(COUNT($H736:N736)>='RFM input'!$AA$7,0, N736+N788+N840)","v":0},{"$f":"IF(COUNT($H736:O736)>='RFM input'!$AA$7,0, O736+O788+O840)","v":0},{"$f":"IF(COUNT($H736:P736)>='RFM input'!$AA$7,0, P736+P788+P840)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1239","v":0},0,0,{"$f":"IF(COUNT($H737:I737)>='RFM input'!$AA$7,0, I737+I789+I841)","v":0},{"$f":"IF(COUNT($H737:J737)>='RFM input'!$AA$7,0, J737+J789+J841)","v":0},{"$f":"IF(COUNT($H737:K737)>='RFM input'!$AA$7,0, K737+K789+K841)","v":0},{"$f":"IF(COUNT($H737:L737)>='RFM input'!$AA$7,0, L737+L789+L841)","v":0},{"$f":"IF(COUNT($H737:M737)>='RFM input'!$AA$7,0, M737+M789+M841)","v":0},{"$f":"IF(COUNT($H737:N737)>='RFM input'!$AA$7,0, N737+N789+N841)","v":0},{"$f":"IF(COUNT($H737:O737)>='RFM input'!$AA$7,0, O737+O789+O841)","v":0},{"$f":"IF(COUNT($H737:P737)>='RFM input'!$AA$7,0, P737+P789+P841)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G740:G789)","v":0},{"$f":"SUM(H740:H789)","v":0.24449484984320002},0.56766705799413542,0.15136390425107302,0.77555723873992721,0.55278142658538254,1.5936439115925163,5.0642767451739455E-3,1.0274021730379088,2.8402903163462088E-2,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1242","v":0},{"$f":"'RAB roll forward'!H1242","v":0},{"$f":"'RAB roll forward'!I1242","v":0},{"$f":"'RAB roll forward'!J1242","v":0},{"$f":"'RAB roll forward'!K1242","v":0},{"$f":"'RAB roll forward'!L1242","v":0},{"$f":"'RAB roll forward'!M1242","v":0},{"$f":"'RAB roll forward'!N1242","v":0},{"$f":"'RAB roll forward'!O1242","v":0},{"$f":"'RAB roll forward'!P1242","v":0},{"$f":"'RAB roll forward'!Q1242","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1243","v":0},{"$f":"'RAB roll forward'!H1243","v":0},{"$f":"'RAB roll forward'!I1243","v":0},{"$f":"'RAB roll forward'!J1243","v":0},{"$f":"'RAB roll forward'!K1243","v":0.4433724954074158},{"$f":"'RAB roll forward'!L1243","v":0},{"$f":"'RAB roll forward'!M1243","v":0},{"$f":"'RAB roll forward'!N1243","v":0},{"$f":"'RAB roll forward'!O1243","v":0},{"$f":"'RAB roll forward'!P1243","v":0},{"$f":"'RAB roll forward'!Q1243","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1244","v":0},{"$f":"'RAB roll forward'!H1244","v":0},{"$f":"'RAB roll forward'!I1244","v":0},{"$f":"'RAB roll forward'!J1244","v":7.0211542353164399E-3},{"$f":"'RAB roll forward'!K1244","v":0},{"$f":"'RAB roll forward'!L1244","v":0},{"$f":"'RAB roll forward'!M1244","v":0},{"$f":"'RAB roll forward'!N1244","v":0},{"$f":"'RAB roll forward'!O1244","v":0},{"$f":"'RAB roll forward'!P1244","v":0},{"$f":"'RAB roll forward'!Q1244","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1245","v":0},{"$f":"'RAB roll forward'!H1245","v":0.12716727673033845},{"$f":"'RAB roll forward'!I1245","v":0},{"$f":"'RAB roll forward'!J1245","v":0.14314877378985782},{"$f":"'RAB roll forward'!K1245","v":0},{"$f":"'RAB roll forward'!L1245","v":0},{"$f":"'RAB roll forward'!M1245","v":0},{"$f":"'RAB roll forward'!N1245","v":0},{"$f":"'RAB roll forward'!O1245","v":0},{"$f":"'RAB roll forward'!P1245","v":0},{"$f":"'RAB roll forward'!Q1245","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1246","v":0},{"$f":"'RAB roll forward'!H1246","v":0},{"$f":"'RAB roll forward'!I1246","v":0},{"$f":"'RAB roll forward'!J1246","v":0},{"$f":"'RAB roll forward'!K1246","v":0},{"$f":"'RAB roll forward'!L1246","v":0},{"$f":"'RAB roll forward'!M1246","v":0},{"$f":"'RAB roll forward'!N1246","v":0},{"$f":"'RAB roll forward'!O1246","v":0},{"$f":"'RAB roll forward'!P1246","v":0},{"$f":"'RAB roll forward'!Q1246","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1247","v":0},{"$f":"'RAB roll forward'!H1247","v":3.984743311773796E-2},{"$f":"'RAB roll forward'!I1247","v":0.45587851862686091},{"$f":"'RAB roll forward'!J1247","v":0},{"$f":"'RAB roll forward'!K1247","v":0.14327672090278831},{"$f":"'RAB roll forward'!L1247","v":0.53173787713402998},{"$f":"'RAB roll forward'!M1247","v":1.5936439115925163},{"$f":"'RAB roll forward'!N1247","v":5.0642767451739455E-3},{"$f":"'RAB roll forward'!O1247","v":1.3193563225570687E-2},{"$f":"'RAB roll forward'!P1247","v":2.8402903163462088E-2},{"$f":"'RAB roll forward'!Q1247","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1248","v":0},{"$f":"'RAB roll forward'!H1248","v":1.9475823114750778E-2},{"$f":"'RAB roll forward'!I1248","v":0},{"$f":"'RAB roll forward'!J1248","v":0},{"$f":"'RAB roll forward'!K1248","v":0},{"$f":"'RAB roll forward'!L1248","v":0},{"$f":"'RAB roll forward'!M1248","v":0},{"$f":"'RAB roll forward'!N1248","v":0},{"$f":"'RAB roll forward'!O1248","v":0},{"$f":"'RAB roll forward'!P1248","v":0},{"$f":"'RAB roll forward'!Q1248","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1249","v":0},{"$f":"'RAB roll forward'!H1249","v":0},{"$f":"'RAB roll forward'!I1249","v":0},{"$f":"'RAB roll forward'!J1249","v":0},{"$f":"'RAB roll forward'!K1249","v":0.18890802242972304},{"$f":"'RAB roll forward'!L1249","v":2.1043549451352579E-2},{"$f":"'RAB roll forward'!M1249","v":0},{"$f":"'RAB roll forward'!N1249","v":0},{"$f":"'RAB roll forward'!O1249","v":1.0142086098123382},{"$f":"'RAB roll forward'!P1249","v":0},{"$f":"'RAB roll forward'!Q1249","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1250","v":0},{"$f":"'RAB roll forward'!H1250","v":0},{"$f":"'RAB roll forward'!I1250","v":0},{"$f":"'RAB roll forward'!J1250","v":0},{"$f":"'RAB roll forward'!K1250","v":0},{"$f":"'RAB roll forward'!L1250","v":0},{"$f":"'RAB roll forward'!M1250","v":0},{"$f":"'RAB roll forward'!N1250","v":0},{"$f":"'RAB roll forward'!O1250","v":0},{"$f":"'RAB roll forward'!P1250","v":0},{"$f":"'RAB roll forward'!Q1250","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1251","v":0},{"$f":"'RAB roll forward'!H1251","v":0},{"$f":"'RAB roll forward'!I1251","v":0},{"$f":"'RAB roll forward'!J1251","v":0},{"$f":"'RAB roll forward'!K1251","v":0},{"$f":"'RAB roll forward'!L1251","v":0},{"$f":"'RAB roll forward'!M1251","v":0},{"$f":"'RAB roll forward'!N1251","v":0},{"$f":"'RAB roll forward'!O1251","v":0},{"$f":"'RAB roll forward'!P1251","v":0},{"$f":"'RAB roll forward'!Q1251","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1252","v":0},{"$f":"'RAB roll forward'!H1252","v":0},{"$f":"'RAB roll forward'!I1252","v":0},{"$f":"'RAB roll forward'!J1252","v":0},{"$f":"'RAB roll forward'!K1252","v":0},{"$f":"'RAB roll forward'!L1252","v":0},{"$f":"'RAB roll forward'!M1252","v":0},{"$f":"'RAB roll forward'!N1252","v":0},{"$f":"'RAB roll forward'!O1252","v":0},{"$f":"'RAB roll forward'!P1252","v":0},{"$f":"'RAB roll forward'!Q1252","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1253","v":0},{"$f":"'RAB roll forward'!H1253","v":0},{"$f":"'RAB roll forward'!I1253","v":0},{"$f":"'RAB roll forward'!J1253","v":0},{"$f":"'RAB roll forward'!K1253","v":0},{"$f":"'RAB roll forward'!L1253","v":0},{"$f":"'RAB roll forward'!M1253","v":0},{"$f":"'RAB roll forward'!N1253","v":0},{"$f":"'RAB roll forward'!O1253","v":0},{"$f":"'RAB roll forward'!P1253","v":0},{"$f":"'RAB roll forward'!Q1253","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1254","v":0},{"$f":"'RAB roll forward'!H1254","v":0},{"$f":"'RAB roll forward'!I1254","v":0},{"$f":"'RAB roll forward'!J1254","v":0},{"$f":"'RAB roll forward'!K1254","v":0},{"$f":"'RAB roll forward'!L1254","v":0},{"$f":"'RAB roll forward'!M1254","v":0},{"$f":"'RAB roll forward'!N1254","v":0},{"$f":"'RAB roll forward'!O1254","v":0},{"$f":"'RAB roll forward'!P1254","v":0},{"$f":"'RAB roll forward'!Q1254","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1255","v":0},{"$f":"'RAB roll forward'!H1255","v":0},{"$f":"'RAB roll forward'!I1255","v":0},{"$f":"'RAB roll forward'!J1255","v":0},{"$f":"'RAB roll forward'!K1255","v":0},{"$f":"'RAB roll forward'!L1255","v":0},{"$f":"'RAB roll forward'!M1255","v":0},{"$f":"'RAB roll forward'!N1255","v":0},{"$f":"'RAB roll forward'!O1255","v":0},{"$f":"'RAB roll forward'!P1255","v":0},{"$f":"'RAB roll forward'!Q1255","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1256","v":0},{"$f":"'RAB roll forward'!H1256","v":0},{"$f":"'RAB roll forward'!I1256","v":0},{"$f":"'RAB roll forward'!J1256","v":0},{"$f":"'RAB roll forward'!K1256","v":0},{"$f":"'RAB roll forward'!L1256","v":0},{"$f":"'RAB roll forward'!M1256","v":0},{"$f":"'RAB roll forward'!N1256","v":0},{"$f":"'RAB roll forward'!O1256","v":0},{"$f":"'RAB roll forward'!P1256","v":0},{"$f":"'RAB roll forward'!Q1256","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1257","v":0},{"$f":"'RAB roll forward'!H1257","v":0},{"$f":"'RAB roll forward'!I1257","v":0},{"$f":"'RAB roll forward'!J1257","v":0},{"$f":"'RAB roll forward'!K1257","v":0},{"$f":"'RAB roll forward'!L1257","v":0},{"$f":"'RAB roll forward'!M1257","v":0},{"$f":"'RAB roll forward'!N1257","v":0},{"$f":"'RAB roll forward'!O1257","v":0},{"$f":"'RAB roll forward'!P1257","v":0},{"$f":"'RAB roll forward'!Q1257","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1258","v":0},{"$f":"'RAB roll forward'!H1258","v":0},{"$f":"'RAB roll forward'!I1258","v":0},{"$f":"'RAB roll forward'!J1258","v":0},{"$f":"'RAB roll forward'!K1258","v":0},{"$f":"'RAB roll forward'!L1258","v":0},{"$f":"'RAB roll forward'!M1258","v":0},{"$f":"'RAB roll forward'!N1258","v":0},{"$f":"'RAB roll forward'!O1258","v":0},{"$f":"'RAB roll forward'!P1258","v":0},{"$f":"'RAB roll forward'!Q1258","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1259","v":0},{"$f":"'RAB roll forward'!H1259","v":0},{"$f":"'RAB roll forward'!I1259","v":0},{"$f":"'RAB roll forward'!J1259","v":0},{"$f":"'RAB roll forward'!K1259","v":0},{"$f":"'RAB roll forward'!L1259","v":0},{"$f":"'RAB roll forward'!M1259","v":0},{"$f":"'RAB roll forward'!N1259","v":0},{"$f":"'RAB roll forward'!O1259","v":0},{"$f":"'RAB roll forward'!P1259","v":0},{"$f":"'RAB roll forward'!Q1259","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1260","v":0},{"$f":"'RAB roll forward'!H1260","v":0},{"$f":"'RAB roll forward'!I1260","v":9.6615599506095162E-2},{"$f":"'RAB roll forward'!J1260","v":0},{"$f":"'RAB roll forward'!K1260","v":0},{"$f":"'RAB roll forward'!L1260","v":0},{"$f":"'RAB roll forward'!M1260","v":0},{"$f":"'RAB roll forward'!N1260","v":0},{"$f":"'RAB roll forward'!O1260","v":0},{"$f":"'RAB roll forward'!P1260","v":0},{"$f":"'RAB roll forward'!Q1260","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1261","v":0},{"$f":"'RAB roll forward'!H1261","v":0},{"$f":"'RAB roll forward'!I1261","v":0},{"$f":"'RAB roll forward'!J1261","v":0},{"$f":"'RAB roll forward'!K1261","v":0},{"$f":"'RAB roll forward'!L1261","v":0},{"$f":"'RAB roll forward'!M1261","v":0},{"$f":"'RAB roll forward'!N1261","v":0},{"$f":"'RAB roll forward'!O1261","v":0},{"$f":"'RAB roll forward'!P1261","v":0},{"$f":"'RAB roll forward'!Q1261","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1262","v":0},{"$f":"'RAB roll forward'!H1262","v":0},{"$f":"'RAB roll forward'!I1262","v":0},{"$f":"'RAB roll forward'!J1262","v":0},{"$f":"'RAB roll forward'!K1262","v":0},{"$f":"'RAB roll forward'!L1262","v":0},{"$f":"'RAB roll forward'!M1262","v":0},{"$f":"'RAB roll forward'!N1262","v":0},{"$f":"'RAB roll forward'!O1262","v":0},{"$f":"'RAB roll forward'!P1262","v":0},{"$f":"'RAB roll forward'!Q1262","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1263","v":0},{"$f":"'RAB roll forward'!H1263","v":0},{"$f":"'RAB roll forward'!I1263","v":0},{"$f":"'RAB roll forward'!J1263","v":0},{"$f":"'RAB roll forward'!K1263","v":0},{"$f":"'RAB roll forward'!L1263","v":0},{"$f":"'RAB roll forward'!M1263","v":0},{"$f":"'RAB roll forward'!N1263","v":0},{"$f":"'RAB roll forward'!O1263","v":0},{"$f":"'RAB roll forward'!P1263","v":0},{"$f":"'RAB roll forward'!Q1263","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1264","v":0},{"$f":"'RAB roll forward'!H1264","v":0},{"$f":"'RAB roll forward'!I1264","v":0},{"$f":"'RAB roll forward'!J1264","v":0},{"$f":"'RAB roll forward'!K1264","v":0},{"$f":"'RAB roll forward'!L1264","v":0},{"$f":"'RAB roll forward'!M1264","v":0},{"$f":"'RAB roll forward'!N1264","v":0},{"$f":"'RAB roll forward'!O1264","v":0},{"$f":"'RAB roll forward'!P1264","v":0},{"$f":"'RAB roll forward'!Q1264","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1265","v":0},{"$f":"'RAB roll forward'!H1265","v":0},{"$f":"'RAB roll forward'!I1265","v":0},{"$f":"'RAB roll forward'!J1265","v":0},{"$f":"'RAB roll forward'!K1265","v":0},{"$f":"'RAB roll forward'!L1265","v":0},{"$f":"'RAB roll forward'!M1265","v":0},{"$f":"'RAB roll forward'!N1265","v":0},{"$f":"'RAB roll forward'!O1265","v":0},{"$f":"'RAB roll forward'!P1265","v":0},{"$f":"'RAB roll forward'!Q1265","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1266","v":0},{"$f":"'RAB roll forward'!H1266","v":0},{"$f":"'RAB roll forward'!I1266","v":0},{"$f":"'RAB roll forward'!J1266","v":0},{"$f":"'RAB roll forward'!K1266","v":0},{"$f":"'RAB roll forward'!L1266","v":0},{"$f":"'RAB roll forward'!M1266","v":0},{"$f":"'RAB roll forward'!N1266","v":0},{"$f":"'RAB roll forward'!O1266","v":0},{"$f":"'RAB roll forward'!P1266","v":0},{"$f":"'RAB roll forward'!Q1266","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1267","v":0},{"$f":"'RAB roll forward'!H1267","v":0},{"$f":"'RAB roll forward'!I1267","v":0},{"$f":"'RAB roll forward'!J1267","v":0},{"$f":"'RAB roll forward'!K1267","v":0},{"$f":"'RAB roll forward'!L1267","v":0},{"$f":"'RAB roll forward'!M1267","v":0},{"$f":"'RAB roll forward'!N1267","v":0},{"$f":"'RAB roll forward'!O1267","v":0},{"$f":"'RAB roll forward'!P1267","v":0},{"$f":"'RAB roll forward'!Q1267","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1268","v":0},{"$f":"'RAB roll forward'!H1268","v":0},{"$f":"'RAB roll forward'!I1268","v":0},{"$f":"'RAB roll forward'!J1268","v":0},{"$f":"'RAB roll forward'!K1268","v":0},{"$f":"'RAB roll forward'!L1268","v":0},{"$f":"'RAB roll forward'!M1268","v":0},{"$f":"'RAB roll forward'!N1268","v":0},{"$f":"'RAB roll forward'!O1268","v":0},{"$f":"'RAB roll forward'!P1268","v":0},{"$f":"'RAB roll forward'!Q1268","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1269","v":0},{"$f":"'RAB roll forward'!H1269","v":0},{"$f":"'RAB roll forward'!I1269","v":0},{"$f":"'RAB roll forward'!J1269","v":0},{"$f":"'RAB roll forward'!K1269","v":0},{"$f":"'RAB roll forward'!L1269","v":0},{"$f":"'RAB roll forward'!M1269","v":0},{"$f":"'RAB roll forward'!N1269","v":0},{"$f":"'RAB roll forward'!O1269","v":0},{"$f":"'RAB roll forward'!P1269","v":0},{"$f":"'RAB roll forward'!Q1269","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1270","v":0},{"$f":"'RAB roll forward'!H1270","v":0},{"$f":"'RAB roll forward'!I1270","v":0},{"$f":"'RAB roll forward'!J1270","v":0},{"$f":"'RAB roll forward'!K1270","v":0},{"$f":"'RAB roll forward'!L1270","v":0},{"$f":"'RAB roll forward'!M1270","v":0},{"$f":"'RAB roll forward'!N1270","v":0},{"$f":"'RAB roll forward'!O1270","v":0},{"$f":"'RAB roll forward'!P1270","v":0},{"$f":"'RAB roll forward'!Q1270","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1271","v":0},{"$f":"'RAB roll forward'!H1271","v":0},{"$f":"'RAB roll forward'!I1271","v":0},{"$f":"'RAB roll forward'!J1271","v":0},{"$f":"'RAB roll forward'!K1271","v":0},{"$f":"'RAB roll forward'!L1271","v":0},{"$f":"'RAB roll forward'!M1271","v":0},{"$f":"'RAB roll forward'!N1271","v":0},{"$f":"'RAB roll forward'!O1271","v":0},{"$f":"'RAB roll forward'!P1271","v":0},{"$f":"'RAB roll forward'!Q1271","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1272","v":0},{"$f":"'RAB roll forward'!H1272","v":0},{"$f":"'RAB roll forward'!I1272","v":0},{"$f":"'RAB roll forward'!J1272","v":0},{"$f":"'RAB roll forward'!K1272","v":0},{"$f":"'RAB roll forward'!L1272","v":0},{"$f":"'RAB roll forward'!M1272","v":0},{"$f":"'RAB roll forward'!N1272","v":0},{"$f":"'RAB roll forward'!O1272","v":0},{"$f":"'RAB roll forward'!P1272","v":0},{"$f":"'RAB roll forward'!Q1272","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1273","v":0},{"$f":"'RAB roll forward'!H1273","v":0},{"$f":"'RAB roll forward'!I1273","v":0},{"$f":"'RAB roll forward'!J1273","v":0},{"$f":"'RAB roll forward'!K1273","v":0},{"$f":"'RAB roll forward'!L1273","v":0},{"$f":"'RAB roll forward'!M1273","v":0},{"$f":"'RAB roll forward'!N1273","v":0},{"$f":"'RAB roll forward'!O1273","v":0},{"$f":"'RAB roll forward'!P1273","v":0},{"$f":"'RAB roll forward'!Q1273","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1274","v":0},{"$f":"'RAB roll forward'!H1274","v":0},{"$f":"'RAB roll forward'!I1274","v":0},{"$f":"'RAB roll forward'!J1274","v":0},{"$f":"'RAB roll forward'!K1274","v":0},{"$f":"'RAB roll forward'!L1274","v":0},{"$f":"'RAB roll forward'!M1274","v":0},{"$f":"'RAB roll forward'!N1274","v":0},{"$f":"'RAB roll forward'!O1274","v":0},{"$f":"'RAB roll forward'!P1274","v":0},{"$f":"'RAB roll forward'!Q1274","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1275","v":0},{"$f":"'RAB roll forward'!H1275","v":0},{"$f":"'RAB roll forward'!I1275","v":0},{"$f":"'RAB roll forward'!J1275","v":0},{"$f":"'RAB roll forward'!K1275","v":0},{"$f":"'RAB roll forward'!L1275","v":0},{"$f":"'RAB roll forward'!M1275","v":0},{"$f":"'RAB roll forward'!N1275","v":0},{"$f":"'RAB roll forward'!O1275","v":0},{"$f":"'RAB roll forward'!P1275","v":0},{"$f":"'RAB roll forward'!Q1275","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1276","v":0},{"$f":"'RAB roll forward'!H1276","v":0},{"$f":"'RAB roll forward'!I1276","v":0},{"$f":"'RAB roll forward'!J1276","v":0},{"$f":"'RAB roll forward'!K1276","v":0},{"$f":"'RAB roll forward'!L1276","v":0},{"$f":"'RAB roll forward'!M1276","v":0},{"$f":"'RAB roll forward'!N1276","v":0},{"$f":"'RAB roll forward'!O1276","v":0},{"$f":"'RAB roll forward'!P1276","v":0},{"$f":"'RAB roll forward'!Q1276","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1277","v":0},{"$f":"'RAB roll forward'!H1277","v":0},{"$f":"'RAB roll forward'!I1277","v":0},{"$f":"'RAB roll forward'!J1277","v":0},{"$f":"'RAB roll forward'!K1277","v":0},{"$f":"'RAB roll forward'!L1277","v":0},{"$f":"'RAB roll forward'!M1277","v":0},{"$f":"'RAB roll forward'!N1277","v":0},{"$f":"'RAB roll forward'!O1277","v":0},{"$f":"'RAB roll forward'!P1277","v":0},{"$f":"'RAB roll forward'!Q1277","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1278","v":0},{"$f":"'RAB roll forward'!H1278","v":0},{"$f":"'RAB roll forward'!I1278","v":0},{"$f":"'RAB roll forward'!J1278","v":0},{"$f":"'RAB roll forward'!K1278","v":0},{"$f":"'RAB roll forward'!L1278","v":0},{"$f":"'RAB roll forward'!M1278","v":0},{"$f":"'RAB roll forward'!N1278","v":0},{"$f":"'RAB roll forward'!O1278","v":0},{"$f":"'RAB roll forward'!P1278","v":0},{"$f":"'RAB roll forward'!Q1278","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1279","v":0},{"$f":"'RAB roll forward'!H1279","v":0},{"$f":"'RAB roll forward'!I1279","v":0},{"$f":"'RAB roll forward'!J1279","v":0},{"$f":"'RAB roll forward'!K1279","v":0},{"$f":"'RAB roll forward'!L1279","v":0},{"$f":"'RAB roll forward'!M1279","v":0},{"$f":"'RAB roll forward'!N1279","v":0},{"$f":"'RAB roll forward'!O1279","v":0},{"$f":"'RAB roll forward'!P1279","v":0},{"$f":"'RAB roll forward'!Q1279","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1280","v":0},{"$f":"'RAB roll forward'!H1280","v":0},{"$f":"'RAB roll forward'!I1280","v":0},{"$f":"'RAB roll forward'!J1280","v":0},{"$f":"'RAB roll forward'!K1280","v":0},{"$f":"'RAB roll forward'!L1280","v":0},{"$f":"'RAB roll forward'!M1280","v":0},{"$f":"'RAB roll forward'!N1280","v":0},{"$f":"'RAB roll forward'!O1280","v":0},{"$f":"'RAB roll forward'!P1280","v":0},{"$f":"'RAB roll forward'!Q1280","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1281","v":0},{"$f":"'RAB roll forward'!H1281","v":0},{"$f":"'RAB roll forward'!I1281","v":0},{"$f":"'RAB roll forward'!J1281","v":0},{"$f":"'RAB roll forward'!K1281","v":0},{"$f":"'RAB roll forward'!L1281","v":0},{"$f":"'RAB roll forward'!M1281","v":0},{"$f":"'RAB roll forward'!N1281","v":0},{"$f":"'RAB roll forward'!O1281","v":0},{"$f":"'RAB roll forward'!P1281","v":0},{"$f":"'RAB roll forward'!Q1281","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1282","v":0},{"$f":"'RAB roll forward'!H1282","v":0},{"$f":"'RAB roll forward'!I1282","v":0},{"$f":"'RAB roll forward'!J1282","v":0},{"$f":"'RAB roll forward'!K1282","v":0},{"$f":"'RAB roll forward'!L1282","v":0},{"$f":"'RAB roll forward'!M1282","v":0},{"$f":"'RAB roll forward'!N1282","v":0},{"$f":"'RAB roll forward'!O1282","v":0},{"$f":"'RAB roll forward'!P1282","v":0},{"$f":"'RAB roll forward'!Q1282","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1283","v":0},{"$f":"'RAB roll forward'!H1283","v":0},{"$f":"'RAB roll forward'!I1283","v":0},{"$f":"'RAB roll forward'!J1283","v":0},{"$f":"'RAB roll forward'!K1283","v":0},{"$f":"'RAB roll forward'!L1283","v":0},{"$f":"'RAB roll forward'!M1283","v":0},{"$f":"'RAB roll forward'!N1283","v":0},{"$f":"'RAB roll forward'!O1283","v":0},{"$f":"'RAB roll forward'!P1283","v":0},{"$f":"'RAB roll forward'!Q1283","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1284","v":0},{"$f":"'RAB roll forward'!H1284","v":0},{"$f":"'RAB roll forward'!I1284","v":0},{"$f":"'RAB roll forward'!J1284","v":0},{"$f":"'RAB roll forward'!K1284","v":0},{"$f":"'RAB roll forward'!L1284","v":0},{"$f":"'RAB roll forward'!M1284","v":0},{"$f":"'RAB roll forward'!N1284","v":0},{"$f":"'RAB roll forward'!O1284","v":0},{"$f":"'RAB roll forward'!P1284","v":0},{"$f":"'RAB roll forward'!Q1284","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1285","v":0},{"$f":"'RAB roll forward'!H1285","v":0},{"$f":"'RAB roll forward'!I1285","v":0},{"$f":"'RAB roll forward'!J1285","v":0},{"$f":"'RAB roll forward'!K1285","v":0},{"$f":"'RAB roll forward'!L1285","v":0},{"$f":"'RAB roll forward'!M1285","v":0},{"$f":"'RAB roll forward'!N1285","v":0},{"$f":"'RAB roll forward'!O1285","v":0},{"$f":"'RAB roll forward'!P1285","v":0},{"$f":"'RAB roll forward'!Q1285","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1286","v":0},{"$f":"'RAB roll forward'!H1286","v":0},{"$f":"'RAB roll forward'!I1286","v":0},{"$f":"'RAB roll forward'!J1286","v":0},{"$f":"'RAB roll forward'!K1286","v":0},{"$f":"'RAB roll forward'!L1286","v":0},{"$f":"'RAB roll forward'!M1286","v":0},{"$f":"'RAB roll forward'!N1286","v":0},{"$f":"'RAB roll forward'!O1286","v":0},{"$f":"'RAB roll forward'!P1286","v":0},{"$f":"'RAB roll forward'!Q1286","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1287","v":0},{"$f":"'RAB roll forward'!H1287","v":0},{"$f":"'RAB roll forward'!I1287","v":0},{"$f":"'RAB roll forward'!J1287","v":0},{"$f":"'RAB roll forward'!K1287","v":0},{"$f":"'RAB roll forward'!L1287","v":0},{"$f":"'RAB roll forward'!M1287","v":0},{"$f":"'RAB roll forward'!N1287","v":0},{"$f":"'RAB roll forward'!O1287","v":0},{"$f":"'RAB roll forward'!P1287","v":0},{"$f":"'RAB roll forward'!Q1287","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1288","v":0},{"$f":"'RAB roll forward'!H1288","v":0},{"$f":"'RAB roll forward'!I1288","v":0},{"$f":"'RAB roll forward'!J1288","v":0},{"$f":"'RAB roll forward'!K1288","v":0},{"$f":"'RAB roll forward'!L1288","v":0},{"$f":"'RAB roll forward'!M1288","v":0},{"$f":"'RAB roll forward'!N1288","v":0},{"$f":"'RAB roll forward'!O1288","v":0},{"$f":"'RAB roll forward'!P1288","v":0},{"$f":"'RAB roll forward'!Q1288","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1289","v":0},{"$f":"'RAB roll forward'!H1289","v":5.800431688037283E-2},{"$f":"'RAB roll forward'!I1289","v":1.5172939861179261E-2},{"$f":"'RAB roll forward'!J1289","v":1.1939762258987685E-3},{"$f":"'RAB roll forward'!K1289","v":0},{"$f":"'RAB roll forward'!L1289","v":0},{"$f":"'RAB roll forward'!M1289","v":0},{"$f":"'RAB roll forward'!N1289","v":0},{"$f":"'RAB roll forward'!O1289","v":0},{"$f":"'RAB roll forward'!P1289","v":0},{"$f":"'RAB roll forward'!Q1289","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1290","v":0},{"$f":"'RAB roll forward'!H1290","v":0},{"$f":"'RAB roll forward'!I1290","v":0},{"$f":"'RAB roll forward'!J1290","v":0},{"$f":"'RAB roll forward'!K1290","v":0},{"$f":"'RAB roll forward'!L1290","v":0},{"$f":"'RAB roll forward'!M1290","v":0},{"$f":"'RAB roll forward'!N1290","v":0},{"$f":"'RAB roll forward'!O1290","v":0},{"$f":"'RAB roll forward'!P1290","v":0},{"$f":"'RAB roll forward'!Q1290","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1291","v":0},{"$f":"'RAB roll forward'!H1291","v":0},{"$f":"'RAB roll forward'!I1291","v":0},{"$f":"'RAB roll forward'!J1291","v":0},{"$f":"'RAB roll forward'!K1291","v":0},{"$f":"'RAB roll forward'!L1291","v":0},{"$f":"'RAB roll forward'!M1291","v":0},{"$f":"'RAB roll forward'!N1291","v":0},{"$f":"'RAB roll forward'!O1291","v":0},{"$f":"'RAB roll forward'!P1291","v":0},{"$f":"'RAB roll forward'!Q1291","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$398& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G792:G841)","v":0},{"$f":"SUM(H792:H841)","v":-7.8363654131197187},8.4850644950341785,-10.516251771457631,-6.9400129535673329,-4.9266087665378677,-20.985252252874247,-13.770493798344804,-11.100435573150907,-27.173925039893327,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1294","v":0},{"$f":"'RAB roll forward'!H1294","v":-0.96119123376110793},{"$f":"'RAB roll forward'!I1294","v":-0.81370116588163566},{"$f":"'RAB roll forward'!J1294","v":-1.0974286630888495},{"$f":"'RAB roll forward'!K1294","v":-1.1116026498741944},{"$f":"'RAB roll forward'!L1294","v":-1.1564420233774384},{"$f":"'RAB roll forward'!M1294","v":-1.3573820128759353},{"$f":"'RAB roll forward'!N1294","v":-1.3526067810713516},{"$f":"'RAB roll forward'!O1294","v":-1.4048875189987196},{"$f":"'RAB roll forward'!P1294","v":-1.539981362774798},{"$f":"'RAB roll forward'!Q1294","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1295","v":0},{"$f":"'RAB roll forward'!H1295","v":-6.3322205025679312E-3},{"$f":"'RAB roll forward'!I1295","v":0.11758250735994696},{"$f":"'RAB roll forward'!J1295","v":-1.9871119926029135E-2},{"$f":"'RAB roll forward'!K1295","v":1.0034099058430945E-2},{"$f":"'RAB roll forward'!L1295","v":3.208610452659999E-2},{"$f":"'RAB roll forward'!M1295","v":-0.10079683057880842},{"$f":"'RAB roll forward'!N1295","v":-3.8934936028922368E-2},{"$f":"'RAB roll forward'!O1295","v":-1.3044265994569648E-2},{"$f":"'RAB roll forward'!P1295","v":-0.14255786403372753},{"$f":"'RAB roll forward'!Q1295","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1296","v":0},{"$f":"'RAB roll forward'!H1296","v":-0.12812522022178391},{"$f":"'RAB roll forward'!I1296","v":9.7029427650830224E-2},{"$f":"'RAB roll forward'!J1296","v":-0.1674150143093277},{"$f":"'RAB roll forward'!K1296","v":-0.11919772397420325},{"$f":"'RAB roll forward'!L1296","v":-9.287040381651962E-2},{"$f":"'RAB roll forward'!M1296","v":-0.32706547455544632},{"$f":"'RAB roll forward'!N1296","v":-0.22904681544436117},{"$f":"'RAB roll forward'!O1296","v":-0.19475450629082547},{"$f":"'RAB roll forward'!P1296","v":-0.4154780402053071},{"$f":"'RAB roll forward'!Q1296","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1297","v":0},{"$f":"'RAB roll forward'!H1297","v":-0.51260258106998258},{"$f":"'RAB roll forward'!I1297","v":9.520652297337227},{"$f":"'RAB roll forward'!J1297","v":-1.6088426413658858},{"$f":"'RAB roll forward'!K1297","v":0.81307563528325488},{"$f":"'RAB roll forward'!L1297","v":2.35369566697522},{"$f":"'RAB roll forward'!M1297","v":-7.7974126919510169},{"$f":"'RAB roll forward'!N1297","v":-3.0788742153703428},{"$f":"'RAB roll forward'!O1297","v":-1.1084417332210244},{"$f":"'RAB roll forward'!P1297","v":-10.997250898093437},{"$f":"'RAB roll forward'!Q1297","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1298","v":0},{"$f":"'RAB roll forward'!H1298","v":-0.12027627291500755},{"$f":"'RAB roll forward'!I1298","v":-5.0408771859833112E-2},{"$f":"'RAB roll forward'!J1298","v":-0.14261031222820547},{"$f":"'RAB roll forward'!K1298","v":-0.1318392818980379},{"$f":"'RAB roll forward'!L1298","v":-0.12937196694836472},{"$f":"'RAB roll forward'!M1298","v":-0.2063764997827936},{"$f":"'RAB roll forward'!N1298","v":-0.18142871015018525},{"$f":"'RAB roll forward'!O1298","v":-0.1776528002219622},{"$f":"'RAB roll forward'!P1298","v":-0.2452447706287863},{"$f":"'RAB roll forward'!Q1298","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1299","v":0},{"$f":"'RAB roll forward'!H1299","v":-4.3985687883104312},{"$f":"'RAB roll forward'!I1299","v":-1.5543934949299967},{"$f":"'RAB roll forward'!J1299","v":-5.2576781877251477},{"$f":"'RAB roll forward'!K1299","v":-4.7917565885550939},{"$f":"'RAB roll forward'!L1299","v":-4.6578930067764084},{"$f":"'RAB roll forward'!M1299","v":-7.7946341851464549},{"$f":"'RAB roll forward'!N1299","v":-6.7745963731296346},{"$f":"'RAB roll forward'!O1299","v":-6.572616785309207},{"$f":"'RAB roll forward'!P1299","v":-9.3771905373727567},{"$f":"'RAB roll forward'!Q1299","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1300","v":0},{"$f":"'RAB roll forward'!H1300","v":-2.0971445100242347E-2},{"$f":"'RAB roll forward'!I1300","v":-1.8917355832253568E-2},{"$f":"'RAB roll forward'!J1300","v":-2.557902237112893E-2},{"$f":"'RAB roll forward'!K1300","v":-2.5898334585467017E-2},{"$f":"'RAB roll forward'!L1300","v":-2.6936185992416154E-2},{"$f":"'RAB roll forward'!M1300","v":-3.1664338336756005E-2},{"$f":"'RAB roll forward'!N1300","v":-3.1531710180574386E-2},{"$f":"'RAB roll forward'!O1300","v":-3.27410110692904E-2},{"$f":"'RAB roll forward'!P1300","v":-3.5933661832767465E-2},{"$f":"'RAB roll forward'!Q1300","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1301","v":0},{"$f":"'RAB roll forward'!H1301","v":-1.3025515498354123E-3},{"$f":"'RAB roll forward'!I1301","v":2.4186977875000237E-2},{"$f":"'RAB roll forward'!J1301","v":-4.0875326508478735E-3},{"$f":"'RAB roll forward'!K1301","v":2.0640360319829423E-3},{"$f":"'RAB roll forward'!L1301","v":7.2678310090656326E-3},{"$f":"'RAB roll forward'!M1301","v":-2.1929432889128728E-2},{"$f":"'RAB roll forward'!N1301","v":-8.240617591485852E-3},{"$f":"'RAB roll forward'!O1301","v":-2.4964451334858195E-3},{"$f":"'RAB roll forward'!P1301","v":-4.3747076916498331E-2},{"$f":"'RAB roll forward'!Q1301","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1302","v":0},{"$f":"'RAB roll forward'!H1302","v":0.19264894523107282},{"$f":"'RAB roll forward'!I1302","v":0.3394290939785588},{"$f":"'RAB roll forward'!J1302","v":0.20182270452779177},{"$f":"'RAB roll forward'!K1302","v":0.2476915010113801},{"$f":"'RAB roll forward'!L1302","v":0.28438653819825088},{"$f":"'RAB roll forward'!M1302","v":0.14678014874748616},{"$f":"'RAB roll forward'!N1302","v":0.22934398241794507},{"$f":"'RAB roll forward'!O1302","v":0.27521277890153417},{"$f":"'RAB roll forward'!P1302","v":0.1284326301540484},{"$f":"'RAB roll forward'!Q1302","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1303","v":0},{"$f":"'RAB roll forward'!H1303","v":6.0751316695578234E-2},{"$f":"'RAB roll forward'!I1303","v":0.10703803417792417},{"$f":"'RAB roll forward'!J1303","v":6.3644236538225207E-2},{"$f":"'RAB roll forward'!K1303","v":7.8108835751457953E-2},{"$f":"'RAB roll forward'!L1303","v":8.9680515122044238E-2},{"$f":"'RAB roll forward'!M1303","v":4.6286717482345981E-2},{"$f":"'RAB roll forward'!N1303","v":7.2322996066164935E-2},{"$f":"'RAB roll forward'!O1303","v":8.6787595279397944E-2},{"$f":"'RAB roll forward'!P1303","v":4.0500877797052103E-2},{"$f":"'RAB roll forward'!Q1303","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1304","v":0},{"$f":"'RAB roll forward'!H1304","v":-0.61637228067058447},{"$f":"'RAB roll forward'!I1304","v":-0.52179298539402774},{"$f":"'RAB roll forward'!J1304","v":-0.70373572311361854},{"$f":"'RAB roll forward'!K1304","v":-0.71282491603820697},{"$f":"'RAB roll forward'!L1304","v":-0.74157855624972779},{"$f":"'RAB roll forward'!M1304","v":-0.87043308098407834},{"$f":"'RAB roll forward'!N1304","v":-0.86737092184785247},{"$f":"'RAB roll forward'!O1304","v":-0.9008964020432344},{"$f":"'RAB roll forward'!P1304","v":-0.98752651025488769},{"$f":"'RAB roll forward'!Q1304","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1305","v":0},{"$f":"'RAB roll forward'!H1305","v":-6.744248482548015E-3},{"$f":"'RAB roll forward'!I1305","v":-6.5570294874783839E-3},{"$f":"'RAB roll forward'!J1305","v":-7.6130072763534199E-3},{"$f":"'RAB roll forward'!K1305","v":-7.919290408240829E-3},{"$f":"'RAB roll forward'!L1305","v":-8.3670975549581805E-3},{"$f":"'RAB roll forward'!M1305","v":1.0011659312076544E-6},{"$f":"'RAB roll forward'!N1305","v":1.5643217675119457E-6},{"$f":"'RAB roll forward'!O1305","v":1.8771861210143353E-6},{"$f":"'RAB roll forward'!P1305","v":8.7602018980668382E-7},{"$f":"'RAB roll forward'!Q1305","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1306","v":0},{"$f":"'RAB roll forward'!H1306","v":-0.65578028258585364},{"$f":"'RAB roll forward'!I1306","v":-0.6375759525096556},{"$f":"'RAB roll forward'!J1306","v":-0.74025446659240335},{"$f":"'RAB roll forward'!K1306","v":-0.77003605594222546},{"$f":"'RAB roll forward'!L1306","v":-0.81357880173194197},{"$f":"'RAB roll forward'!M1306","v":9.7348856433990136E-5},{"$f":"'RAB roll forward'!N1306","v":1.521075881781082E-4},{"$f":"'RAB roll forward'!O1306","v":1.8252910581372992E-4},{"$f":"'RAB roll forward'!P1306","v":8.5180249379740051E-5},{"$f":"'RAB roll forward'!Q1306","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1307","v":0},{"$f":"'RAB roll forward'!H1307","v":-7.389111405649107E-2},{"$f":"'RAB roll forward'!I1307","v":1.3720783189496744},{"$f":"'RAB roll forward'!J1307","v":-0.23187745725042097},{"$f":"'RAB roll forward'!K1307","v":0.11708858806795774},{"$f":"'RAB roll forward'!L1307","v":0.33906122657228055},{"$f":"'RAB roll forward'!M1307","v":-1.1235382573279478},{"$f":"'RAB roll forward'!N1307","v":-0.44368315460490093},{"$f":"'RAB roll forward'!O1307","v":-0.15978283239031876},{"$f":"'RAB roll forward'!P1307","v":-1.584586218413415},{"$f":"'RAB roll forward'!Q1307","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1308","v":0},{"$f":"'RAB roll forward'!H1308","v":-8.6268763793140024E-3},{"$f":"'RAB roll forward'!I1308","v":2.3473946569040789E-2},{"$f":"'RAB roll forward'!J1308","v":-1.3014225871204647E-2},{"$f":"'RAB roll forward'!K1308","v":-5.6317135568848542E-3},{"$f":"'RAB roll forward'!L1308","v":-1.1982392691638338E-3},{"$f":"'RAB roll forward'!M1308","v":-3.404740038155317E-2},{"$f":"'RAB roll forward'!N1308","v":-1.942751962157075E-2},{"$f":"'RAB roll forward'!O1308","v":-1.3720029335471583E-2},{"$f":"'RAB roll forward'!P1308","v":-4.527596331224859E-2},{"$f":"'RAB roll forward'!Q1308","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1309","v":0},{"$f":"'RAB roll forward'!H1309","v":-0.49627645902102369},{"$f":"'RAB roll forward'!I1309","v":-0.37216362361307986},{"$f":"'RAB roll forward'!J1309","v":-0.57154931010877252},{"$f":"'RAB roll forward'!K1309","v":-0.56716470515785078},{"$f":"'RAB roll forward'!L1309","v":-0.58277981768315601},{"$f":"'RAB roll forward'!M1309","v":-0.7349081918620648},{"$f":"'RAB roll forward'!N1309","v":-0.70972647370063791},{"$f":"'RAB roll forward'!O1309","v":-0.72709421629510396},{"$f":"'RAB roll forward'!P1309","v":-0.84413095713013142},{"$f":"'RAB roll forward'!Q1309","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1310","v":0},{"$f":"'RAB roll forward'!H1310","v":-3.3515798833131938E-3},{"$f":"'RAB roll forward'!I1310","v":6.2235224774201986E-2},{"$f":"'RAB roll forward'!J1310","v":-1.0517581593372349E-2},{"$f":"'RAB roll forward'!K1310","v":5.3109465372804254E-3},{"$f":"'RAB roll forward'!L1310","v":1.5379261778653966E-2},{"$f":"'RAB roll forward'!M1310","v":-5.0961854743646534E-2},{"$f":"'RAB roll forward'!N1310","v":-2.0124741039928798E-2},{"$f":"'RAB roll forward'!O1310","v":-7.2474875169533659E-3},{"$f":"'RAB roll forward'!P1310","v":-7.1874234958069272E-2},{"$f":"'RAB roll forward'!Q1310","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1311","v":0},{"$f":"'RAB roll forward'!H1311","v":-3.5075295517427461E-2},{"$f":"'RAB roll forward'!I1311","v":-2.6303381596652416E-2},{"$f":"'RAB roll forward'!J1311","v":-4.0395349387301341E-2},{"$f":"'RAB roll forward'!K1311","v":-4.0085458979273264E-2},{"$f":"'RAB roll forward'!L1311","v":-4.1189087161523516E-2},{"$f":"'RAB roll forward'!M1311","v":-5.1941053296360798E-2},{"$f":"'RAB roll forward'!N1311","v":-5.0161286817227438E-2},{"$f":"'RAB roll forward'!O1311","v":-5.1388785508527851E-2},{"$f":"'RAB roll forward'!P1311","v":-5.9660582803291853E-2},{"$f":"'RAB roll forward'!Q1311","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1312","v":0},{"$f":"'RAB roll forward'!H1312","v":-2.841151163687472E-2},{"$f":"'RAB roll forward'!I1312","v":0.52757113792788535},{"$f":"'RAB roll forward'!J1312","v":-8.9322788915485507E-2},{"$f":"'RAB roll forward'!K1312","v":4.525653563542098E-2},{"$f":"'RAB roll forward'!L1312","v":0.13086391884848625},{"$f":"'RAB roll forward'!M1312","v":-0.43316617025058846},{"$f":"'RAB roll forward'!N1312","v":-0.17098190034572214},{"$f":"'RAB roll forward'!O1312","v":-6.1491554820045757E-2},{"$f":"'RAB roll forward'!P1312","v":-0.6109516736396905},{"$f":"'RAB roll forward'!Q1312","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1313","v":0},{"$f":"'RAB roll forward'!H1313","v":0},{"$f":"'RAB roll forward'!I1313","v":0},{"$f":"'RAB roll forward'!J1313","v":0},{"$f":"'RAB roll forward'!K1313","v":0},{"$f":"'RAB roll forward'!L1313","v":0},{"$f":"'RAB roll forward'!M1313","v":0},{"$f":"'RAB roll forward'!N1313","v":0},{"$f":"'RAB roll forward'!O1313","v":0},{"$f":"'RAB roll forward'!P1313","v":0},{"$f":"'RAB roll forward'!Q1313","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1314","v":0},{"$f":"'RAB roll forward'!H1314","v":0},{"$f":"'RAB roll forward'!I1314","v":0},{"$f":"'RAB roll forward'!J1314","v":0},{"$f":"'RAB roll forward'!K1314","v":0},{"$f":"'RAB roll forward'!L1314","v":0},{"$f":"'RAB roll forward'!M1314","v":0},{"$f":"'RAB roll forward'!N1314","v":0},{"$f":"'RAB roll forward'!O1314","v":0},{"$f":"'RAB roll forward'!P1314","v":0},{"$f":"'RAB roll forward'!Q1314","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1315","v":0},{"$f":"'RAB roll forward'!H1315","v":0},{"$f":"'RAB roll forward'!I1315","v":0},{"$f":"'RAB roll forward'!J1315","v":0},{"$f":"'RAB roll forward'!K1315","v":0},{"$f":"'RAB roll forward'!L1315","v":0},{"$f":"'RAB roll forward'!M1315","v":0},{"$f":"'RAB roll forward'!N1315","v":0},{"$f":"'RAB roll forward'!O1315","v":0},{"$f":"'RAB roll forward'!P1315","v":0},{"$f":"'RAB roll forward'!Q1315","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1316","v":0},{"$f":"'RAB roll forward'!H1316","v":0},{"$f":"'RAB roll forward'!I1316","v":0},{"$f":"'RAB roll forward'!J1316","v":0},{"$f":"'RAB roll forward'!K1316","v":0},{"$f":"'RAB roll forward'!L1316","v":0},{"$f":"'RAB roll forward'!M1316","v":0},{"$f":"'RAB roll forward'!N1316","v":0},{"$f":"'RAB roll forward'!O1316","v":0},{"$f":"'RAB roll forward'!P1316","v":0},{"$f":"'RAB roll forward'!Q1316","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1317","v":0},{"$f":"'RAB roll forward'!H1317","v":0},{"$f":"'RAB roll forward'!I1317","v":0},{"$f":"'RAB roll forward'!J1317","v":0},{"$f":"'RAB roll forward'!K1317","v":0},{"$f":"'RAB roll forward'!L1317","v":0},{"$f":"'RAB roll forward'!M1317","v":0},{"$f":"'RAB roll forward'!N1317","v":0},{"$f":"'RAB roll forward'!O1317","v":0},{"$f":"'RAB roll forward'!P1317","v":0},{"$f":"'RAB roll forward'!Q1317","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1318","v":0},{"$f":"'RAB roll forward'!H1318","v":0},{"$f":"'RAB roll forward'!I1318","v":0},{"$f":"'RAB roll forward'!J1318","v":0},{"$f":"'RAB roll forward'!K1318","v":0},{"$f":"'RAB roll forward'!L1318","v":0},{"$f":"'RAB roll forward'!M1318","v":0},{"$f":"'RAB roll forward'!N1318","v":0},{"$f":"'RAB roll forward'!O1318","v":0},{"$f":"'RAB roll forward'!P1318","v":0},{"$f":"'RAB roll forward'!Q1318","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1319","v":0},{"$f":"'RAB roll forward'!H1319","v":0},{"$f":"'RAB roll forward'!I1319","v":0},{"$f":"'RAB roll forward'!J1319","v":0},{"$f":"'RAB roll forward'!K1319","v":0},{"$f":"'RAB roll forward'!L1319","v":0},{"$f":"'RAB roll forward'!M1319","v":0},{"$f":"'RAB roll forward'!N1319","v":0},{"$f":"'RAB roll forward'!O1319","v":0},{"$f":"'RAB roll forward'!P1319","v":0},{"$f":"'RAB roll forward'!Q1319","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1320","v":0},{"$f":"'RAB roll forward'!H1320","v":0},{"$f":"'RAB roll forward'!I1320","v":0},{"$f":"'RAB roll forward'!J1320","v":0},{"$f":"'RAB roll forward'!K1320","v":0},{"$f":"'RAB roll forward'!L1320","v":0},{"$f":"'RAB roll forward'!M1320","v":0},{"$f":"'RAB roll forward'!N1320","v":0},{"$f":"'RAB roll forward'!O1320","v":0},{"$f":"'RAB roll forward'!P1320","v":0},{"$f":"'RAB roll forward'!Q1320","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1321","v":0},{"$f":"'RAB roll forward'!H1321","v":0},{"$f":"'RAB roll forward'!I1321","v":0},{"$f":"'RAB roll forward'!J1321","v":0},{"$f":"'RAB roll forward'!K1321","v":0},{"$f":"'RAB roll forward'!L1321","v":0},{"$f":"'RAB roll forward'!M1321","v":0},{"$f":"'RAB roll forward'!N1321","v":0},{"$f":"'RAB roll forward'!O1321","v":0},{"$f":"'RAB roll forward'!P1321","v":0},{"$f":"'RAB roll forward'!Q1321","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1322","v":0},{"$f":"'RAB roll forward'!H1322","v":0},{"$f":"'RAB roll forward'!I1322","v":0},{"$f":"'RAB roll forward'!J1322","v":0},{"$f":"'RAB roll forward'!K1322","v":0},{"$f":"'RAB roll forward'!L1322","v":0},{"$f":"'RAB roll forward'!M1322","v":0},{"$f":"'RAB roll forward'!N1322","v":0},{"$f":"'RAB roll forward'!O1322","v":0},{"$f":"'RAB roll forward'!P1322","v":0},{"$f":"'RAB roll forward'!Q1322","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1323","v":0},{"$f":"'RAB roll forward'!H1323","v":0},{"$f":"'RAB roll forward'!I1323","v":0},{"$f":"'RAB roll forward'!J1323","v":0},{"$f":"'RAB roll forward'!K1323","v":0},{"$f":"'RAB roll forward'!L1323","v":0},{"$f":"'RAB roll forward'!M1323","v":0},{"$f":"'RAB roll forward'!N1323","v":0},{"$f":"'RAB roll forward'!O1323","v":0},{"$f":"'RAB roll forward'!P1323","v":0},{"$f":"'RAB roll forward'!Q1323","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1324","v":0},{"$f":"'RAB roll forward'!H1324","v":0},{"$f":"'RAB roll forward'!I1324","v":0},{"$f":"'RAB roll forward'!J1324","v":0},{"$f":"'RAB roll forward'!K1324","v":0},{"$f":"'RAB roll forward'!L1324","v":0},{"$f":"'RAB roll forward'!M1324","v":0},{"$f":"'RAB roll forward'!N1324","v":0},{"$f":"'RAB roll forward'!O1324","v":0},{"$f":"'RAB roll forward'!P1324","v":0},{"$f":"'RAB roll forward'!Q1324","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1325","v":0},{"$f":"'RAB roll forward'!H1325","v":0},{"$f":"'RAB roll forward'!I1325","v":0},{"$f":"'RAB roll forward'!J1325","v":0},{"$f":"'RAB roll forward'!K1325","v":0},{"$f":"'RAB roll forward'!L1325","v":0},{"$f":"'RAB roll forward'!M1325","v":0},{"$f":"'RAB roll forward'!N1325","v":0},{"$f":"'RAB roll forward'!O1325","v":0},{"$f":"'RAB roll forward'!P1325","v":0},{"$f":"'RAB roll forward'!Q1325","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1326","v":0},{"$f":"'RAB roll forward'!H1326","v":0},{"$f":"'RAB roll forward'!I1326","v":0},{"$f":"'RAB roll forward'!J1326","v":0},{"$f":"'RAB roll forward'!K1326","v":0},{"$f":"'RAB roll forward'!L1326","v":0},{"$f":"'RAB roll forward'!M1326","v":0},{"$f":"'RAB roll forward'!N1326","v":0},{"$f":"'RAB roll forward'!O1326","v":0},{"$f":"'RAB roll forward'!P1326","v":0},{"$f":"'RAB roll forward'!Q1326","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1327","v":0},{"$f":"'RAB roll forward'!H1327","v":0},{"$f":"'RAB roll forward'!I1327","v":0},{"$f":"'RAB roll forward'!J1327","v":0},{"$f":"'RAB roll forward'!K1327","v":0},{"$f":"'RAB roll forward'!L1327","v":0},{"$f":"'RAB roll forward'!M1327","v":0},{"$f":"'RAB roll forward'!N1327","v":0},{"$f":"'RAB roll forward'!O1327","v":0},{"$f":"'RAB roll forward'!P1327","v":0},{"$f":"'RAB roll forward'!Q1327","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1328","v":0},{"$f":"'RAB roll forward'!H1328","v":0},{"$f":"'RAB roll forward'!I1328","v":0},{"$f":"'RAB roll forward'!J1328","v":0},{"$f":"'RAB roll forward'!K1328","v":0},{"$f":"'RAB roll forward'!L1328","v":0},{"$f":"'RAB roll forward'!M1328","v":0},{"$f":"'RAB roll forward'!N1328","v":0},{"$f":"'RAB roll forward'!O1328","v":0},{"$f":"'RAB roll forward'!P1328","v":0},{"$f":"'RAB roll forward'!Q1328","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1329","v":0},{"$f":"'RAB roll forward'!H1329","v":0},{"$f":"'RAB roll forward'!I1329","v":0},{"$f":"'RAB roll forward'!J1329","v":0},{"$f":"'RAB roll forward'!K1329","v":0},{"$f":"'RAB roll forward'!L1329","v":0},{"$f":"'RAB roll forward'!M1329","v":0},{"$f":"'RAB roll forward'!N1329","v":0},{"$f":"'RAB roll forward'!O1329","v":0},{"$f":"'RAB roll forward'!P1329","v":0},{"$f":"'RAB roll forward'!Q1329","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1330","v":0},{"$f":"'RAB roll forward'!H1330","v":0},{"$f":"'RAB roll forward'!I1330","v":0},{"$f":"'RAB roll forward'!J1330","v":0},{"$f":"'RAB roll forward'!K1330","v":0},{"$f":"'RAB roll forward'!L1330","v":0},{"$f":"'RAB roll forward'!M1330","v":0},{"$f":"'RAB roll forward'!N1330","v":0},{"$f":"'RAB roll forward'!O1330","v":0},{"$f":"'RAB roll forward'!P1330","v":0},{"$f":"'RAB roll forward'!Q1330","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1331","v":0},{"$f":"'RAB roll forward'!H1331","v":0},{"$f":"'RAB roll forward'!I1331","v":0},{"$f":"'RAB roll forward'!J1331","v":0},{"$f":"'RAB roll forward'!K1331","v":0},{"$f":"'RAB roll forward'!L1331","v":0},{"$f":"'RAB roll forward'!M1331","v":0},{"$f":"'RAB roll forward'!N1331","v":0},{"$f":"'RAB roll forward'!O1331","v":0},{"$f":"'RAB roll forward'!P1331","v":0},{"$f":"'RAB roll forward'!Q1331","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1332","v":0},{"$f":"'RAB roll forward'!H1332","v":0},{"$f":"'RAB roll forward'!I1332","v":0},{"$f":"'RAB roll forward'!J1332","v":0},{"$f":"'RAB roll forward'!K1332","v":0},{"$f":"'RAB roll forward'!L1332","v":0},{"$f":"'RAB roll forward'!M1332","v":0},{"$f":"'RAB roll forward'!N1332","v":0},{"$f":"'RAB roll forward'!O1332","v":0},{"$f":"'RAB roll forward'!P1332","v":0},{"$f":"'RAB roll forward'!Q1332","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1333","v":0},{"$f":"'RAB roll forward'!H1333","v":0},{"$f":"'RAB roll forward'!I1333","v":0},{"$f":"'RAB roll forward'!J1333","v":0},{"$f":"'RAB roll forward'!K1333","v":0},{"$f":"'RAB roll forward'!L1333","v":0},{"$f":"'RAB roll forward'!M1333","v":0},{"$f":"'RAB roll forward'!N1333","v":0},{"$f":"'RAB roll forward'!O1333","v":0},{"$f":"'RAB roll forward'!P1333","v":0},{"$f":"'RAB roll forward'!Q1333","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1334","v":0},{"$f":"'RAB roll forward'!H1334","v":0},{"$f":"'RAB roll forward'!I1334","v":0},{"$f":"'RAB roll forward'!J1334","v":0},{"$f":"'RAB roll forward'!K1334","v":0},{"$f":"'RAB roll forward'!L1334","v":0},{"$f":"'RAB roll forward'!M1334","v":0},{"$f":"'RAB roll forward'!N1334","v":0},{"$f":"'RAB roll forward'!O1334","v":0},{"$f":"'RAB roll forward'!P1334","v":0},{"$f":"'RAB roll forward'!Q1334","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1335","v":0},{"$f":"'RAB roll forward'!H1335","v":0},{"$f":"'RAB roll forward'!I1335","v":0},{"$f":"'RAB roll forward'!J1335","v":0},{"$f":"'RAB roll forward'!K1335","v":0},{"$f":"'RAB roll forward'!L1335","v":0},{"$f":"'RAB roll forward'!M1335","v":0},{"$f":"'RAB roll forward'!N1335","v":0},{"$f":"'RAB roll forward'!O1335","v":0},{"$f":"'RAB roll forward'!P1335","v":0},{"$f":"'RAB roll forward'!Q1335","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1336","v":0},{"$f":"'RAB roll forward'!H1336","v":0},{"$f":"'RAB roll forward'!I1336","v":0},{"$f":"'RAB roll forward'!J1336","v":0},{"$f":"'RAB roll forward'!K1336","v":0},{"$f":"'RAB roll forward'!L1336","v":0},{"$f":"'RAB roll forward'!M1336","v":0},{"$f":"'RAB roll forward'!N1336","v":0},{"$f":"'RAB roll forward'!O1336","v":0},{"$f":"'RAB roll forward'!P1336","v":0},{"$f":"'RAB roll forward'!Q1336","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1337","v":0},{"$f":"'RAB roll forward'!H1337","v":0},{"$f":"'RAB roll forward'!I1337","v":0},{"$f":"'RAB roll forward'!J1337","v":0},{"$f":"'RAB roll forward'!K1337","v":0},{"$f":"'RAB roll forward'!L1337","v":0},{"$f":"'RAB roll forward'!M1337","v":0},{"$f":"'RAB roll forward'!N1337","v":0},{"$f":"'RAB roll forward'!O1337","v":0},{"$f":"'RAB roll forward'!P1337","v":0},{"$f":"'RAB roll forward'!Q1337","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1338","v":0},{"$f":"'RAB roll forward'!H1338","v":0},{"$f":"'RAB roll forward'!I1338","v":0},{"$f":"'RAB roll forward'!J1338","v":0},{"$f":"'RAB roll forward'!K1338","v":0},{"$f":"'RAB roll forward'!L1338","v":0},{"$f":"'RAB roll forward'!M1338","v":0},{"$f":"'RAB roll forward'!N1338","v":0},{"$f":"'RAB roll forward'!O1338","v":0},{"$f":"'RAB roll forward'!P1338","v":0},{"$f":"'RAB roll forward'!Q1338","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1339","v":0},{"$f":"'RAB roll forward'!H1339","v":0},{"$f":"'RAB roll forward'!I1339","v":0},{"$f":"'RAB roll forward'!J1339","v":0},{"$f":"'RAB roll forward'!K1339","v":0},{"$f":"'RAB roll forward'!L1339","v":0},{"$f":"'RAB roll forward'!M1339","v":0},{"$f":"'RAB roll forward'!N1339","v":0},{"$f":"'RAB roll forward'!O1339","v":0},{"$f":"'RAB roll forward'!P1339","v":0},{"$f":"'RAB roll forward'!Q1339","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1340","v":0},{"$f":"'RAB roll forward'!H1340","v":0},{"$f":"'RAB roll forward'!I1340","v":0},{"$f":"'RAB roll forward'!J1340","v":0},{"$f":"'RAB roll forward'!K1340","v":0},{"$f":"'RAB roll forward'!L1340","v":0},{"$f":"'RAB roll forward'!M1340","v":0},{"$f":"'RAB roll forward'!N1340","v":0},{"$f":"'RAB roll forward'!O1340","v":0},{"$f":"'RAB roll forward'!P1340","v":0},{"$f":"'RAB roll forward'!Q1340","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1341","v":0},{"$f":"'RAB roll forward'!H1341","v":-1.5865713381981839E-2},{"$f":"'RAB roll forward'!I1341","v":0.29560128953850123},{"$f":"'RAB roll forward'!J1341","v":-4.9926308749292325E-2},{"$f":"'RAB roll forward'!K1341","v":2.5313588025179357E-2},{"$f":"'RAB roll forward'!L1341","v":7.317535699315092E-2},{"$f":"'RAB roll forward'!M1341","v":-0.24215999416386652},{"$f":"'RAB roll forward'!N1341","v":-9.5578291794158887E-2},{"$f":"'RAB roll forward'!O1341","v":-3.4363979475033446E-2},{"$f":"'RAB roll forward'!P1341","v":-0.34155425174417808},{"$f":"'RAB roll forward'!Q1341","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1342","v":0},{"$f":"'RAB roll forward'!H1342","v":0},{"$f":"'RAB roll forward'!I1342","v":0},{"$f":"'RAB roll forward'!J1342","v":0},{"$f":"'RAB roll forward'!K1342","v":0},{"$f":"'RAB roll forward'!L1342","v":0},{"$f":"'RAB roll forward'!M1342","v":0},{"$f":"'RAB roll forward'!N1342","v":0},{"$f":"'RAB roll forward'!O1342","v":0},{"$f":"'RAB roll forward'!P1342","v":0},{"$f":"'RAB roll forward'!Q1342","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1343","v":0},{"$f":"'RAB roll forward'!H1343","v":0},{"$f":"'RAB roll forward'!I1343","v":0},{"$f":"'RAB roll forward'!J1343","v":0},{"$f":"'RAB roll forward'!K1343","v":0},{"$f":"'RAB roll forward'!L1343","v":0},{"$f":"'RAB roll forward'!M1343","v":0},{"$f":"'RAB roll forward'!N1343","v":0},{"$f":"'RAB roll forward'!O1343","v":0},{"$f":"'RAB roll forward'!P1343","v":0},{"$f":"'RAB roll forward'!Q1343","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G844:G893)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1346","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1347","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1348","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1349","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1350","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1351","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1352","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1353","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1354","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1355","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1356","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1357","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1358","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1359","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1360","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1361","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1362","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1363","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1364","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1365","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1366","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1367","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1368","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1369","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1370","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1371","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1372","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1373","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1374","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1375","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1376","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1377","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1378","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1379","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1380","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1381","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1382","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1383","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1384","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1385","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1386","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1387","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1388","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1389","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1390","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1391","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1392","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1393","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1394","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1395","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G896:G945)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1398","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1399","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1400","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1401","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1402","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1403","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1404","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1405","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1406","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1407","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1408","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1409","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1410","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1411","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1412","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1413","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1414","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1415","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1416","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1417","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1418","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1419","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1420","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1421","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1422","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1423","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1424","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1425","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1426","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1427","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1428","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1429","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1430","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1431","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1432","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1433","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1434","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1435","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1436","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1437","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1438","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1439","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1440","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1441","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1442","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1443","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1444","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1445","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1446","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1447","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G948:G997)","v":0}]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"'RAB roll forward'!G1450","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1451","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"'RAB roll forward'!G1452","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"'RAB roll forward'!G1453","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"'RAB roll forward'!G1454","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"'RAB roll forward'!G1455","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"'RAB roll forward'!G1456","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"'RAB roll forward'!G1457","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"'RAB roll forward'!G1458","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"'RAB roll forward'!G1459","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"'RAB roll forward'!G1460","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"'RAB roll forward'!G1461","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"'RAB roll forward'!G1462","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"'RAB roll forward'!G1463","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"'RAB roll forward'!G1464","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"'RAB roll forward'!G1465","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"'RAB roll forward'!G1466","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"'RAB roll forward'!G1467","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"'RAB roll forward'!G1468","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1469","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1470","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1471","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1472","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1473","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1474","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1475","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1476","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1477","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1478","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1479","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1480","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1481","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1482","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1483","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1484","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1485","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1486","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1487","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1488","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1489","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1490","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1491","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1492","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1493","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1494","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1495","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,{"$f":"'RAB roll forward'!G1496","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,{"$f":"'RAB roll forward'!G1497","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,{"$f":"'RAB roll forward'!G1498","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1499","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – As Commissioned"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G1002:G1051)","v":976.45686647008074},{"$f":"SUM(H1002:H1051)","v":968.8649959068041},977.91772745983269,967.55283959262601,961.38838387779867,957.01455653784581,937.62294819656438,923.85751867496492,913.78448527485148,886.63896313812177,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"G688+G740+G792+G844+G896+G948","v":12.311727194881946},{"$f":"H688+H740+H792","v":11.350535961120839},10.536834795239203,{"$f":"IF(COUNT($H1002:I1002)>='RFM input'!$AA$7,0, J688+J740+J792)","v":9.4394061321503528},{"$f":"IF(COUNT($H1002:J1002)>='RFM input'!$AA$7,0, K688+K740+K792)","v":8.327803482276158},{"$f":"IF(COUNT($H1002:K1002)>='RFM input'!$AA$7,0, L688+L740+L792)","v":7.1713614588987191},{"$f":"IF(COUNT($H1002:L1002)>='RFM input'!$AA$7,0, M688+M740+M792)","v":5.8139794460227838},{"$f":"IF(COUNT($H1002:M1002)>='RFM input'!$AA$7,0, N688+N740+N792)","v":4.4613726649514325},{"$f":"IF(COUNT($H1002:N1002)>='RFM input'!$AA$7,0, O688+O740+O792)","v":3.0564851459527129},{"$f":"IF(COUNT($H1002:O1002)>='RFM input'!$AA$7,0, P688+P740+P792)","v":1.5165037831779149},{"$f":"IF(COUNT($H1002:P1002)>='RFM input'!$AA$7,0, Q688+Q740+Q792)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"G689+G741+G793+G845+G897+G949","v":7.2059812385536501},7.1996490180510824,7.3172315254110289,{"$f":"IF(COUNT($H1003:I1003)>='RFM input'!$AA$7,0, J689+J741+J793)","v":7.2973604054849996},{"$f":"IF(COUNT($H1003:J1003)>='RFM input'!$AA$7,0, K689+K741+K793)","v":7.7507669999508462},{"$f":"IF(COUNT($H1003:K1003)>='RFM input'!$AA$7,0, L689+L741+L793)","v":7.7828531044774465},{"$f":"IF(COUNT($H1003:L1003)>='RFM input'!$AA$7,0, M689+M741+M793)","v":7.6820562738986382},{"$f":"IF(COUNT($H1003:M1003)>='RFM input'!$AA$7,0, N689+N741+N793)","v":7.643121337869716},{"$f":"IF(COUNT($H1003:N1003)>='RFM input'!$AA$7,0, O689+O741+O793)","v":7.6300770718751467},{"$f":"IF(COUNT($H1003:O1003)>='RFM input'!$AA$7,0, P689+P741+P793)","v":7.4875192078414194},{"$f":"IF(COUNT($H1003:P1003)>='RFM input'!$AA$7,0, Q689+Q741+Q793)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"G690+G742+G794+G846+G898+G950","v":13.550074580567616},13.421949360345831,13.518978787996661,{"$f":"IF(COUNT($H1004:I1004)>='RFM input'!$AA$7,0, J690+J742+J794)","v":13.358584927922649},{"$f":"IF(COUNT($H1004:J1004)>='RFM input'!$AA$7,0, K690+K742+K794)","v":13.239387203948446},{"$f":"IF(COUNT($H1004:K1004)>='RFM input'!$AA$7,0, L690+L742+L794)","v":13.146516800131927},{"$f":"IF(COUNT($H1004:L1004)>='RFM input'!$AA$7,0, M690+M742+M794)","v":12.81945132557648},{"$f":"IF(COUNT($H1004:M1004)>='RFM input'!$AA$7,0, N690+N742+N794)","v":12.590404510132119},{"$f":"IF(COUNT($H1004:N1004)>='RFM input'!$AA$7,0, O690+O742+O794)","v":12.395650003841293},{"$f":"IF(COUNT($H1004:O1004)>='RFM input'!$AA$7,0, P690+P742+P794)","v":11.980171963635986},{"$f":"IF(COUNT($H1004:P1004)>='RFM input'!$AA$7,0, Q690+Q742+Q794)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,583.33480025316885,582.94936494882927,592.47001724616655,{"$f":"IF(COUNT($H1005:I1005)>='RFM input'!$AA$7,0, J691+J743+J795)","v":591.00432337859058},{"$f":"IF(COUNT($H1005:J1005)>='RFM input'!$AA$7,0, K691+K743+K795)","v":591.8173990138738},{"$f":"IF(COUNT($H1005:K1005)>='RFM input'!$AA$7,0, L691+L743+L795)","v":594.17109468084902},{"$f":"IF(COUNT($H1005:L1005)>='RFM input'!$AA$7,0, M691+M743+M795)","v":586.37368198889806},{"$f":"IF(COUNT($H1005:M1005)>='RFM input'!$AA$7,0, N691+N743+N795)","v":583.29480777352774},{"$f":"IF(COUNT($H1005:N1005)>='RFM input'!$AA$7,0, O691+O743+O795)","v":582.18636604030667},{"$f":"IF(COUNT($H1005:O1005)>='RFM input'!$AA$7,0, P691+P743+P795)","v":571.18911514221327},{"$f":"IF(COUNT($H1005:P1005)>='RFM input'!$AA$7,0, Q691+Q743+Q795)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,4.5200397044146987,4.3997634314996912,4.3493546596398582,{"$f":"IF(COUNT($H1006:I1006)>='RFM input'!$AA$7,0, J692+J744+J796)","v":4.2067443474116528},{"$f":"IF(COUNT($H1006:J1006)>='RFM input'!$AA$7,0, K692+K744+K796)","v":4.0749050655136152},{"$f":"IF(COUNT($H1006:K1006)>='RFM input'!$AA$7,0, L692+L744+L796)","v":3.9455330985652504},{"$f":"IF(COUNT($H1006:L1006)>='RFM input'!$AA$7,0, M692+M744+M796)","v":3.7391565987824569},{"$f":"IF(COUNT($H1006:M1006)>='RFM input'!$AA$7,0, N692+N744+N796)","v":3.5577278886322716},{"$f":"IF(COUNT($H1006:N1006)>='RFM input'!$AA$7,0, O692+O744+O796)","v":3.3800750884103095},{"$f":"IF(COUNT($H1006:O1006)>='RFM input'!$AA$7,0, P692+P744+P796)","v":3.1348303177815233},{"$f":"IF(COUNT($H1006:P1006)>='RFM input'!$AA$7,0, Q692+Q744+Q796)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,182.0674477644715,177.7087264092788,176.61021143297566,{"$f":"IF(COUNT($H1007:I1007)>='RFM input'!$AA$7,0, J693+J745+J797)","v":171.35253324525053},{"$f":"IF(COUNT($H1007:J1007)>='RFM input'!$AA$7,0, K693+K745+K797)","v":166.7040533775982},{"$f":"IF(COUNT($H1007:K1007)>='RFM input'!$AA$7,0, L693+L745+L797)","v":162.5778982479558},{"$f":"IF(COUNT($H1007:L1007)>='RFM input'!$AA$7,0, M693+M745+M797)","v":156.37690797440186},{"$f":"IF(COUNT($H1007:M1007)>='RFM input'!$AA$7,0, N693+N745+N797)","v":149.60737587801739},{"$f":"IF(COUNT($H1007:N1007)>='RFM input'!$AA$7,0, O693+O745+O797)","v":143.04795265593376},{"$f":"IF(COUNT($H1007:O1007)>='RFM input'!$AA$7,0, P693+P745+P797)","v":133.69916502172444},{"$f":"IF(COUNT($H1007:P1007)>='RFM input'!$AA$7,0, Q693+Q745+Q797)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,0.26861950243378785,0.26712388044829627,0.2482065246160427,{"$f":"IF(COUNT($H1008:I1008)>='RFM input'!$AA$7,0, J694+J746+J798)","v":0.22262750224491376},{"$f":"IF(COUNT($H1008:J1008)>='RFM input'!$AA$7,0, K694+K746+K798)","v":0.19672916765944676},{"$f":"IF(COUNT($H1008:K1008)>='RFM input'!$AA$7,0, L694+L746+L798)","v":0.16979298166703061},{"$f":"IF(COUNT($H1008:L1008)>='RFM input'!$AA$7,0, M694+M746+M798)","v":0.13812864333027461},{"$f":"IF(COUNT($H1008:M1008)>='RFM input'!$AA$7,0, N694+N746+N798)","v":0.10659693314970023},{"$f":"IF(COUNT($H1008:N1008)>='RFM input'!$AA$7,0, O694+O746+O798)","v":7.3855922080409836E-2},{"$f":"IF(COUNT($H1008:O1008)>='RFM input'!$AA$7,0, P694+P746+P798)","v":3.7922260247642371E-2},{"$f":"IF(COUNT($H1008:P1008)>='RFM input'!$AA$7,0, Q694+Q746+Q798)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,1.482286036400122,1.4809834848502865,1.5051704627252867,{"$f":"IF(COUNT($H1009:I1009)>='RFM input'!$AA$7,0, J695+J747+J799)","v":1.5010829300744388},{"$f":"IF(COUNT($H1009:J1009)>='RFM input'!$AA$7,0, K695+K747+K799)","v":1.6920549885361449},{"$f":"IF(COUNT($H1009:K1009)>='RFM input'!$AA$7,0, L695+L747+L799)","v":1.7203663689965631},{"$f":"IF(COUNT($H1009:L1009)>='RFM input'!$AA$7,0, M695+M747+M799)","v":1.6984369361074345},{"$f":"IF(COUNT($H1009:M1009)>='RFM input'!$AA$7,0, N695+N747+N799)","v":1.6901963185159488},{"$f":"IF(COUNT($H1009:N1009)>='RFM input'!$AA$7,0, O695+O747+O799)","v":2.701908483194801},{"$f":"IF(COUNT($H1009:O1009)>='RFM input'!$AA$7,0, P695+P747+P799)","v":2.6581614062783028},{"$f":"IF(COUNT($H1009:P1009)>='RFM input'!$AA$7,0, Q695+Q747+Q799)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,7.7518266057265448,7.9444755509576179,8.2839046449361771,{"$f":"IF(COUNT($H1010:I1010)>='RFM input'!$AA$7,0, J696+J748+J800)","v":8.4857273494639696},{"$f":"IF(COUNT($H1010:J1010)>='RFM input'!$AA$7,0, K696+K748+K800)","v":8.7334188504753492},{"$f":"IF(COUNT($H1010:K1010)>='RFM input'!$AA$7,0, L696+L748+L800)","v":9.0178053886736009},{"$f":"IF(COUNT($H1010:L1010)>='RFM input'!$AA$7,0, M696+M748+M800)","v":9.1645855374210878},{"$f":"IF(COUNT($H1010:M1010)>='RFM input'!$AA$7,0, N696+N748+N800)","v":9.3939295198390322},{"$f":"IF(COUNT($H1010:N1010)>='RFM input'!$AA$7,0, O696+O748+O800)","v":9.6691422987405673},{"$f":"IF(COUNT($H1010:O1010)>='RFM input'!$AA$7,0, P696+P748+P800)","v":9.7975749288946155},{"$f":"IF(COUNT($H1010:P1010)>='RFM input'!$AA$7,0, Q696+Q748+Q800)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,2.444517267036376,2.5052685837319544,2.6123066179098786,{"$f":"IF(COUNT($H1011:I1011)>='RFM input'!$AA$7,0, J697+J749+J801)","v":2.6759508544481037},{"$f":"IF(COUNT($H1011:J1011)>='RFM input'!$AA$7,0, K697+K749+K801)","v":2.7540596901995618},{"$f":"IF(COUNT($H1011:K1011)>='RFM input'!$AA$7,0, L697+L749+L801)","v":2.8437402053216059},{"$f":"IF(COUNT($H1011:L1011)>='RFM input'!$AA$7,0, M697+M749+M801)","v":2.8900269228039517},{"$f":"IF(COUNT($H1011:M1011)>='RFM input'!$AA$7,0, N697+N749+N801)","v":2.9623499188701166},{"$f":"IF(COUNT($H1011:N1011)>='RFM input'!$AA$7,0, O697+O749+O801)","v":3.0491375141495145},{"$f":"IF(COUNT($H1011:O1011)>='RFM input'!$AA$7,0, P697+P749+P801)","v":3.0896383919465666},{"$f":"IF(COUNT($H1011:P1011)>='RFM input'!$AA$7,0, Q697+Q749+Q801)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,7.8950026837110086,{"$f":"H698+H750+H802","v":7.2786304030404239},6.7568374176463966,{"$f":"IF(COUNT($H1012:I1012)>='RFM input'!$AA$7,0, J698+J750+J802)","v":6.0531016945327778},{"$f":"IF(COUNT($H1012:J1012)>='RFM input'!$AA$7,0, K698+K750+K802)","v":5.3402767784945713},{"$f":"IF(COUNT($H1012:K1012)>='RFM input'!$AA$7,0, L698+L750+L802)","v":4.5986982222448436},{"$f":"IF(COUNT($H1012:L1012)>='RFM input'!$AA$7,0, M698+M750+M802)","v":3.7282651412607652},{"$f":"IF(COUNT($H1012:M1012)>='RFM input'!$AA$7,0, N698+N750+N802)","v":2.8608942194129128},{"$f":"IF(COUNT($H1012:N1012)>='RFM input'!$AA$7,0, O698+O750+O802)","v":1.9599978173696784},{"$f":"IF(COUNT($H1012:O1012)>='RFM input'!$AA$7,0, P698+P750+P802)","v":0.97247130711479068},{"$f":"IF(COUNT($H1012:P1012)>='RFM input'!$AA$7,0, Q698+Q750+Q802)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,3.72621823414774E-2,3.0517933858929383E-2,2.3960904371451E-2,{"$f":"IF(COUNT($H1013:I1013)>='RFM input'!$AA$7,0, J699+J751+J803)","v":1.6347897095097579E-2},{"$f":"IF(COUNT($H1013:J1013)>='RFM input'!$AA$7,0, K699+K751+K803)","v":8.4286066868567502E-3},{"$f":"IF(COUNT($H1013:K1013)>='RFM input'!$AA$7,0, L699+L751+L803)","v":6.1509131898569713E-5},{"$f":"IF(COUNT($H1013:L1013)>='RFM input'!$AA$7,0, M699+M751+M803)","v":6.251029782977737E-5},{"$f":"IF(COUNT($H1013:M1013)>='RFM input'!$AA$7,0, N699+N751+N803)","v":6.4074619597289311E-5},{"$f":"IF(COUNT($H1013:N1013)>='RFM input'!$AA$7,0, O699+O751+O803)","v":6.5951805718303646E-5},{"$f":"IF(COUNT($H1013:O1013)>='RFM input'!$AA$7,0, P699+P751+P803)","v":6.6827825908110324E-5},{"$f":"IF(COUNT($H1013:P1013)>='RFM input'!$AA$7,0, Q699+Q751+Q803)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,3.623206429729243,2.9674261471433896,2.329850194633734,{"$f":"IF(COUNT($H1014:I1014)>='RFM input'!$AA$7,0, J700+J752+J804)","v":1.5895957280413306},{"$f":"IF(COUNT($H1014:J1014)>='RFM input'!$AA$7,0, K700+K752+K804)","v":0.81955967209910519},{"$f":"IF(COUNT($H1014:K1014)>='RFM input'!$AA$7,0, L700+L752+L804)","v":5.9808703671632157E-3},{"$f":"IF(COUNT($H1014:L1014)>='RFM input'!$AA$7,0, M700+M752+M804)","v":6.078219223597206E-3},{"$f":"IF(COUNT($H1014:M1014)>='RFM input'!$AA$7,0, N700+N752+N804)","v":6.2303268117753141E-3},{"$f":"IF(COUNT($H1014:N1014)>='RFM input'!$AA$7,0, O700+O752+O804)","v":6.4128559175890441E-3},{"$f":"IF(COUNT($H1014:O1014)>='RFM input'!$AA$7,0, P700+P752+P804)","v":6.4980361669687839E-3},{"$f":"IF(COUNT($H1014:P1014)>='RFM input'!$AA$7,0, Q700+Q752+Q804)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,84.087087834508338,84.013196720451845,85.38527503940152,{"$f":"IF(COUNT($H1015:I1015)>='RFM input'!$AA$7,0, J701+J753+J805)","v":85.153397582151101},{"$f":"IF(COUNT($H1015:J1015)>='RFM input'!$AA$7,0, K701+K753+K805)","v":85.270486170219058},{"$f":"IF(COUNT($H1015:K1015)>='RFM input'!$AA$7,0, L701+L753+L805)","v":85.609547396791342},{"$f":"IF(COUNT($H1015:L1015)>='RFM input'!$AA$7,0, M701+M753+M805)","v":84.486009139463391},{"$f":"IF(COUNT($H1015:M1015)>='RFM input'!$AA$7,0, N701+N753+N805)","v":84.042325984858493},{"$f":"IF(COUNT($H1015:N1015)>='RFM input'!$AA$7,0, O701+O753+O805)","v":83.882543152468173},{"$f":"IF(COUNT($H1015:O1015)>='RFM input'!$AA$7,0, P701+P753+P805)","v":82.297956934054753},{"$f":"IF(COUNT($H1015:P1015)>='RFM input'!$AA$7,0, Q701+Q753+Q805)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,1.8941118761356832,1.8854849997563692,1.90895894632541,{"$f":"IF(COUNT($H1016:I1016)>='RFM input'!$AA$7,0, J702+J754+J806)","v":1.8959447204542053},{"$f":"IF(COUNT($H1016:J1016)>='RFM input'!$AA$7,0, K702+K754+K806)","v":1.8903130068973204},{"$f":"IF(COUNT($H1016:K1016)>='RFM input'!$AA$7,0, L702+L754+L806)","v":1.8891147676281566},{"$f":"IF(COUNT($H1016:L1016)>='RFM input'!$AA$7,0, M702+M754+M806)","v":1.8550673672466034},{"$f":"IF(COUNT($H1016:M1016)>='RFM input'!$AA$7,0, N702+N754+N806)","v":1.8356398476250326},{"$f":"IF(COUNT($H1016:N1016)>='RFM input'!$AA$7,0, O702+O754+O806)","v":1.8219198182895611},{"$f":"IF(COUNT($H1016:O1016)>='RFM input'!$AA$7,0, P702+P754+P806)","v":1.7766438549773125},{"$f":"IF(COUNT($H1016:P1016)>='RFM input'!$AA$7,0, Q702+Q754+Q806)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,9.1362199358756797,8.6399434768546559,8.267779853241576,{"$f":"IF(COUNT($H1017:I1017)>='RFM input'!$AA$7,0, J703+J755+J807)","v":7.6962305431328035},{"$f":"IF(COUNT($H1017:J1017)>='RFM input'!$AA$7,0, K703+K755+K807)","v":7.1290658379749523},{"$f":"IF(COUNT($H1017:K1017)>='RFM input'!$AA$7,0, L703+L755+L807)","v":6.5462860202917961},{"$f":"IF(COUNT($H1017:L1017)>='RFM input'!$AA$7,0, M703+M755+M807)","v":5.8113778284297313},{"$f":"IF(COUNT($H1017:M1017)>='RFM input'!$AA$7,0, N703+N755+N807)","v":5.1016513547290936},{"$f":"IF(COUNT($H1017:N1017)>='RFM input'!$AA$7,0, O703+O755+O807)","v":4.3745571384339899},{"$f":"IF(COUNT($H1017:O1017)>='RFM input'!$AA$7,0, P703+P755+P807)","v":3.5304261813038584},{"$f":"IF(COUNT($H1017:P1017)>='RFM input'!$AA$7,0, Q703+Q755+Q807)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,3.8140525505823093,3.810700970698996,3.8729361954731982,{"$f":"IF(COUNT($H1018:I1018)>='RFM input'!$AA$7,0, J704+J756+J808)","v":3.862418613879826},{"$f":"IF(COUNT($H1018:J1018)>='RFM input'!$AA$7,0, K704+K756+K808)","v":3.8677295604171062},{"$f":"IF(COUNT($H1018:K1018)>='RFM input'!$AA$7,0, L704+L756+L808)","v":3.8831088221957604},{"$f":"IF(COUNT($H1018:L1018)>='RFM input'!$AA$7,0, M704+M756+M808)","v":3.8321469674521138},{"$f":"IF(COUNT($H1018:M1018)>='RFM input'!$AA$7,0, N704+N756+N808)","v":3.8120222264121848},{"$f":"IF(COUNT($H1018:N1018)>='RFM input'!$AA$7,0, O704+O756+O808)","v":3.8047747388952313},{"$f":"IF(COUNT($H1018:O1018)>='RFM input'!$AA$7,0, P704+P756+P808)","v":3.7329005039371621},{"$f":"IF(COUNT($H1018:P1018)>='RFM input'!$AA$7,0, Q704+Q756+Q808)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,0.64571995777352853,0.61064466225610103,0.58434128065944857,{"$f":"IF(COUNT($H1019:I1019)>='RFM input'!$AA$7,0, J705+J757+J809)","v":0.54394593127214719},{"$f":"IF(COUNT($H1019:J1019)>='RFM input'!$AA$7,0, K705+K757+K809)","v":0.5038604722928739},{"$f":"IF(COUNT($H1019:K1019)>='RFM input'!$AA$7,0, L705+L757+L809)","v":0.46267138513135037},{"$f":"IF(COUNT($H1019:L1019)>='RFM input'!$AA$7,0, M705+M757+M809)","v":0.41073033183498958},{"$f":"IF(COUNT($H1019:M1019)>='RFM input'!$AA$7,0, N705+N757+N809)","v":0.36056904501776216},{"$f":"IF(COUNT($H1019:N1019)>='RFM input'!$AA$7,0, O705+O757+O809)","v":0.30918025950923433},{"$f":"IF(COUNT($H1019:O1019)>='RFM input'!$AA$7,0, P705+P757+P809)","v":0.24951967670594249},{"$f":"IF(COUNT($H1019:P1019)>='RFM input'!$AA$7,0, Q705+Q757+Q809)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,32.331915752340329,32.303504240703454,32.927690978137434,{"$f":"IF(COUNT($H1020:I1020)>='RFM input'!$AA$7,0, J706+J758+J810)","v":32.838368189221946},{"$f":"IF(COUNT($H1020:J1020)>='RFM input'!$AA$7,0, K706+K758+K810)","v":32.88362472485737},{"$f":"IF(COUNT($H1020:K1020)>='RFM input'!$AA$7,0, L706+L758+L810)","v":33.014488643705853},{"$f":"IF(COUNT($H1020:L1020)>='RFM input'!$AA$7,0, M706+M758+M810)","v":32.581322473455266},{"$f":"IF(COUNT($H1020:M1020)>='RFM input'!$AA$7,0, N706+N758+N810)","v":32.410340573109544},{"$f":"IF(COUNT($H1020:N1020)>='RFM input'!$AA$7,0, O706+O758+O810)","v":32.348849018289499},{"$f":"IF(COUNT($H1020:O1020)>='RFM input'!$AA$7,0, P706+P758+P810)","v":31.737897344649809},{"$f":"IF(COUNT($H1020:P1020)>='RFM input'!$AA$7,0, Q706+Q758+Q810)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1021:I1021)>='RFM input'!$AA$7,0, J707+J759+J811)","v":0},{"$f":"IF(COUNT($H1021:J1021)>='RFM input'!$AA$7,0, K707+K759+K811)","v":0},{"$f":"IF(COUNT($H1021:K1021)>='RFM input'!$AA$7,0, L707+L759+L811)","v":0},{"$f":"IF(COUNT($H1021:L1021)>='RFM input'!$AA$7,0, M707+M759+M811)","v":0},{"$f":"IF(COUNT($H1021:M1021)>='RFM input'!$AA$7,0, N707+N759+N811)","v":0},{"$f":"IF(COUNT($H1021:N1021)>='RFM input'!$AA$7,0, O707+O759+O811)","v":0},{"$f":"IF(COUNT($H1021:O1021)>='RFM input'!$AA$7,0, P707+P759+P811)","v":0},{"$f":"IF(COUNT($H1021:P1021)>='RFM input'!$AA$7,0, Q707+Q759+Q811)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H708+H760+H812","v":0},0,{"$f":"IF(COUNT($H1022:I1022)>='RFM input'!$AA$7,0, J708+J760+J812)","v":0},{"$f":"IF(COUNT($H1022:J1022)>='RFM input'!$AA$7,0, K708+K760+K812)","v":0},{"$f":"IF(COUNT($H1022:K1022)>='RFM input'!$AA$7,0, L708+L760+L812)","v":0},{"$f":"IF(COUNT($H1022:L1022)>='RFM input'!$AA$7,0, M708+M760+M812)","v":0},{"$f":"IF(COUNT($H1022:M1022)>='RFM input'!$AA$7,0, N708+N760+N812)","v":0},{"$f":"IF(COUNT($H1022:N1022)>='RFM input'!$AA$7,0, O708+O760+O812)","v":0},{"$f":"IF(COUNT($H1022:O1022)>='RFM input'!$AA$7,0, P708+P760+P812)","v":0},{"$f":"IF(COUNT($H1022:P1022)>='RFM input'!$AA$7,0, Q708+Q760+Q812)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1023:I1023)>='RFM input'!$AA$7,0, J709+J761+J813)","v":0},{"$f":"IF(COUNT($H1023:J1023)>='RFM input'!$AA$7,0, K709+K761+K813)","v":0},{"$f":"IF(COUNT($H1023:K1023)>='RFM input'!$AA$7,0, L709+L761+L813)","v":0},{"$f":"IF(COUNT($H1023:L1023)>='RFM input'!$AA$7,0, M709+M761+M813)","v":0},{"$f":"IF(COUNT($H1023:M1023)>='RFM input'!$AA$7,0, N709+N761+N813)","v":0},{"$f":"IF(COUNT($H1023:N1023)>='RFM input'!$AA$7,0, O709+O761+O813)","v":0},{"$f":"IF(COUNT($H1023:O1023)>='RFM input'!$AA$7,0, P709+P761+P813)","v":0},{"$f":"IF(COUNT($H1023:P1023)>='RFM input'!$AA$7,0, Q709+Q761+Q813)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1024:I1024)>='RFM input'!$AA$7,0, J710+J762+J814)","v":0},{"$f":"IF(COUNT($H1024:J1024)>='RFM input'!$AA$7,0, K710+K762+K814)","v":0},{"$f":"IF(COUNT($H1024:K1024)>='RFM input'!$AA$7,0, L710+L762+L814)","v":0},{"$f":"IF(COUNT($H1024:L1024)>='RFM input'!$AA$7,0, M710+M762+M814)","v":0},{"$f":"IF(COUNT($H1024:M1024)>='RFM input'!$AA$7,0, N710+N762+N814)","v":0},{"$f":"IF(COUNT($H1024:N1024)>='RFM input'!$AA$7,0, O710+O762+O814)","v":0},{"$f":"IF(COUNT($H1024:O1024)>='RFM input'!$AA$7,0, P710+P762+P814)","v":0},{"$f":"IF(COUNT($H1024:P1024)>='RFM input'!$AA$7,0, Q710+Q762+Q814)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1025:I1025)>='RFM input'!$AA$7,0, J711+J763+J815)","v":0},{"$f":"IF(COUNT($H1025:J1025)>='RFM input'!$AA$7,0, K711+K763+K815)","v":0},{"$f":"IF(COUNT($H1025:K1025)>='RFM input'!$AA$7,0, L711+L763+L815)","v":0},{"$f":"IF(COUNT($H1025:L1025)>='RFM input'!$AA$7,0, M711+M763+M815)","v":0},{"$f":"IF(COUNT($H1025:M1025)>='RFM input'!$AA$7,0, N711+N763+N815)","v":0},{"$f":"IF(COUNT($H1025:N1025)>='RFM input'!$AA$7,0, O711+O763+O815)","v":0},{"$f":"IF(COUNT($H1025:O1025)>='RFM input'!$AA$7,0, P711+P763+P815)","v":0},{"$f":"IF(COUNT($H1025:P1025)>='RFM input'!$AA$7,0, Q711+Q763+Q815)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1026:I1026)>='RFM input'!$AA$7,0, J712+J764+J816)","v":0},{"$f":"IF(COUNT($H1026:J1026)>='RFM input'!$AA$7,0, K712+K764+K816)","v":0},{"$f":"IF(COUNT($H1026:K1026)>='RFM input'!$AA$7,0, L712+L764+L816)","v":0},{"$f":"IF(COUNT($H1026:L1026)>='RFM input'!$AA$7,0, M712+M764+M816)","v":0},{"$f":"IF(COUNT($H1026:M1026)>='RFM input'!$AA$7,0, N712+N764+N816)","v":0},{"$f":"IF(COUNT($H1026:N1026)>='RFM input'!$AA$7,0, O712+O764+O816)","v":0},{"$f":"IF(COUNT($H1026:O1026)>='RFM input'!$AA$7,0, P712+P764+P816)","v":0},{"$f":"IF(COUNT($H1026:P1026)>='RFM input'!$AA$7,0, Q712+Q764+Q816)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1027:I1027)>='RFM input'!$AA$7,0, J713+J765+J817)","v":0},{"$f":"IF(COUNT($H1027:J1027)>='RFM input'!$AA$7,0, K713+K765+K817)","v":0},{"$f":"IF(COUNT($H1027:K1027)>='RFM input'!$AA$7,0, L713+L765+L817)","v":0},{"$f":"IF(COUNT($H1027:L1027)>='RFM input'!$AA$7,0, M713+M765+M817)","v":0},{"$f":"IF(COUNT($H1027:M1027)>='RFM input'!$AA$7,0, N713+N765+N817)","v":0},{"$f":"IF(COUNT($H1027:N1027)>='RFM input'!$AA$7,0, O713+O765+O817)","v":0},{"$f":"IF(COUNT($H1027:O1027)>='RFM input'!$AA$7,0, P713+P765+P817)","v":0},{"$f":"IF(COUNT($H1027:P1027)>='RFM input'!$AA$7,0, Q713+Q765+Q817)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1028:I1028)>='RFM input'!$AA$7,0, J714+J766+J818)","v":0},{"$f":"IF(COUNT($H1028:J1028)>='RFM input'!$AA$7,0, K714+K766+K818)","v":0},{"$f":"IF(COUNT($H1028:K1028)>='RFM input'!$AA$7,0, L714+L766+L818)","v":0},{"$f":"IF(COUNT($H1028:L1028)>='RFM input'!$AA$7,0, M714+M766+M818)","v":0},{"$f":"IF(COUNT($H1028:M1028)>='RFM input'!$AA$7,0, N714+N766+N818)","v":0},{"$f":"IF(COUNT($H1028:N1028)>='RFM input'!$AA$7,0, O714+O766+O818)","v":0},{"$f":"IF(COUNT($H1028:O1028)>='RFM input'!$AA$7,0, P714+P766+P818)","v":0},{"$f":"IF(COUNT($H1028:P1028)>='RFM input'!$AA$7,0, Q714+Q766+Q818)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1029:I1029)>='RFM input'!$AA$7,0, J715+J767+J819)","v":0},{"$f":"IF(COUNT($H1029:J1029)>='RFM input'!$AA$7,0, K715+K767+K819)","v":0},{"$f":"IF(COUNT($H1029:K1029)>='RFM input'!$AA$7,0, L715+L767+L819)","v":0},{"$f":"IF(COUNT($H1029:L1029)>='RFM input'!$AA$7,0, M715+M767+M819)","v":0},{"$f":"IF(COUNT($H1029:M1029)>='RFM input'!$AA$7,0, N715+N767+N819)","v":0},{"$f":"IF(COUNT($H1029:N1029)>='RFM input'!$AA$7,0, O715+O767+O819)","v":0},{"$f":"IF(COUNT($H1029:O1029)>='RFM input'!$AA$7,0, P715+P767+P819)","v":0},{"$f":"IF(COUNT($H1029:P1029)>='RFM input'!$AA$7,0, Q715+Q767+Q819)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1030:I1030)>='RFM input'!$AA$7,0, J716+J768+J820)","v":0},{"$f":"IF(COUNT($H1030:J1030)>='RFM input'!$AA$7,0, K716+K768+K820)","v":0},{"$f":"IF(COUNT($H1030:K1030)>='RFM input'!$AA$7,0, L716+L768+L820)","v":0},{"$f":"IF(COUNT($H1030:L1030)>='RFM input'!$AA$7,0, M716+M768+M820)","v":0},{"$f":"IF(COUNT($H1030:M1030)>='RFM input'!$AA$7,0, N716+N768+N820)","v":0},{"$f":"IF(COUNT($H1030:N1030)>='RFM input'!$AA$7,0, O716+O768+O820)","v":0},{"$f":"IF(COUNT($H1030:O1030)>='RFM input'!$AA$7,0, P716+P768+P820)","v":0},{"$f":"IF(COUNT($H1030:P1030)>='RFM input'!$AA$7,0, Q716+Q768+Q820)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1031:I1031)>='RFM input'!$AA$7,0, J717+J769+J821)","v":0},{"$f":"IF(COUNT($H1031:J1031)>='RFM input'!$AA$7,0, K717+K769+K821)","v":0},{"$f":"IF(COUNT($H1031:K1031)>='RFM input'!$AA$7,0, L717+L769+L821)","v":0},{"$f":"IF(COUNT($H1031:L1031)>='RFM input'!$AA$7,0, M717+M769+M821)","v":0},{"$f":"IF(COUNT($H1031:M1031)>='RFM input'!$AA$7,0, N717+N769+N821)","v":0},{"$f":"IF(COUNT($H1031:N1031)>='RFM input'!$AA$7,0, O717+O769+O821)","v":0},{"$f":"IF(COUNT($H1031:O1031)>='RFM input'!$AA$7,0, P717+P769+P821)","v":0},{"$f":"IF(COUNT($H1031:P1031)>='RFM input'!$AA$7,0, Q717+Q769+Q821)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H718+H770+H822","v":0},0,{"$f":"IF(COUNT($H1032:I1032)>='RFM input'!$AA$7,0, J718+J770+J822)","v":0},{"$f":"IF(COUNT($H1032:J1032)>='RFM input'!$AA$7,0, K718+K770+K822)","v":0},{"$f":"IF(COUNT($H1032:K1032)>='RFM input'!$AA$7,0, L718+L770+L822)","v":0},{"$f":"IF(COUNT($H1032:L1032)>='RFM input'!$AA$7,0, M718+M770+M822)","v":0},{"$f":"IF(COUNT($H1032:M1032)>='RFM input'!$AA$7,0, N718+N770+N822)","v":0},{"$f":"IF(COUNT($H1032:N1032)>='RFM input'!$AA$7,0, O718+O770+O822)","v":0},{"$f":"IF(COUNT($H1032:O1032)>='RFM input'!$AA$7,0, P718+P770+P822)","v":0},{"$f":"IF(COUNT($H1032:P1032)>='RFM input'!$AA$7,0, Q718+Q770+Q822)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1033:I1033)>='RFM input'!$AA$7,0, J719+J771+J823)","v":0},{"$f":"IF(COUNT($H1033:J1033)>='RFM input'!$AA$7,0, K719+K771+K823)","v":0},{"$f":"IF(COUNT($H1033:K1033)>='RFM input'!$AA$7,0, L719+L771+L823)","v":0},{"$f":"IF(COUNT($H1033:L1033)>='RFM input'!$AA$7,0, M719+M771+M823)","v":0},{"$f":"IF(COUNT($H1033:M1033)>='RFM input'!$AA$7,0, N719+N771+N823)","v":0},{"$f":"IF(COUNT($H1033:N1033)>='RFM input'!$AA$7,0, O719+O771+O823)","v":0},{"$f":"IF(COUNT($H1033:O1033)>='RFM input'!$AA$7,0, P719+P771+P823)","v":0},{"$f":"IF(COUNT($H1033:P1033)>='RFM input'!$AA$7,0, Q719+Q771+Q823)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1034:I1034)>='RFM input'!$AA$7,0, J720+J772+J824)","v":0},{"$f":"IF(COUNT($H1034:J1034)>='RFM input'!$AA$7,0, K720+K772+K824)","v":0},{"$f":"IF(COUNT($H1034:K1034)>='RFM input'!$AA$7,0, L720+L772+L824)","v":0},{"$f":"IF(COUNT($H1034:L1034)>='RFM input'!$AA$7,0, M720+M772+M824)","v":0},{"$f":"IF(COUNT($H1034:M1034)>='RFM input'!$AA$7,0, N720+N772+N824)","v":0},{"$f":"IF(COUNT($H1034:N1034)>='RFM input'!$AA$7,0, O720+O772+O824)","v":0},{"$f":"IF(COUNT($H1034:O1034)>='RFM input'!$AA$7,0, P720+P772+P824)","v":0},{"$f":"IF(COUNT($H1034:P1034)>='RFM input'!$AA$7,0, Q720+Q772+Q824)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1035:I1035)>='RFM input'!$AA$7,0, J721+J773+J825)","v":0},{"$f":"IF(COUNT($H1035:J1035)>='RFM input'!$AA$7,0, K721+K773+K825)","v":0},{"$f":"IF(COUNT($H1035:K1035)>='RFM input'!$AA$7,0, L721+L773+L825)","v":0},{"$f":"IF(COUNT($H1035:L1035)>='RFM input'!$AA$7,0, M721+M773+M825)","v":0},{"$f":"IF(COUNT($H1035:M1035)>='RFM input'!$AA$7,0, N721+N773+N825)","v":0},{"$f":"IF(COUNT($H1035:N1035)>='RFM input'!$AA$7,0, O721+O773+O825)","v":0},{"$f":"IF(COUNT($H1035:O1035)>='RFM input'!$AA$7,0, P721+P773+P825)","v":0},{"$f":"IF(COUNT($H1035:P1035)>='RFM input'!$AA$7,0, Q721+Q773+Q825)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1036:I1036)>='RFM input'!$AA$7,0, J722+J774+J826)","v":0},{"$f":"IF(COUNT($H1036:J1036)>='RFM input'!$AA$7,0, K722+K774+K826)","v":0},{"$f":"IF(COUNT($H1036:K1036)>='RFM input'!$AA$7,0, L722+L774+L826)","v":0},{"$f":"IF(COUNT($H1036:L1036)>='RFM input'!$AA$7,0, M722+M774+M826)","v":0},{"$f":"IF(COUNT($H1036:M1036)>='RFM input'!$AA$7,0, N722+N774+N826)","v":0},{"$f":"IF(COUNT($H1036:N1036)>='RFM input'!$AA$7,0, O722+O774+O826)","v":0},{"$f":"IF(COUNT($H1036:O1036)>='RFM input'!$AA$7,0, P722+P774+P826)","v":0},{"$f":"IF(COUNT($H1036:P1036)>='RFM input'!$AA$7,0, Q722+Q774+Q826)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1037:I1037)>='RFM input'!$AA$7,0, J723+J775+J827)","v":0},{"$f":"IF(COUNT($H1037:J1037)>='RFM input'!$AA$7,0, K723+K775+K827)","v":0},{"$f":"IF(COUNT($H1037:K1037)>='RFM input'!$AA$7,0, L723+L775+L827)","v":0},{"$f":"IF(COUNT($H1037:L1037)>='RFM input'!$AA$7,0, M723+M775+M827)","v":0},{"$f":"IF(COUNT($H1037:M1037)>='RFM input'!$AA$7,0, N723+N775+N827)","v":0},{"$f":"IF(COUNT($H1037:N1037)>='RFM input'!$AA$7,0, O723+O775+O827)","v":0},{"$f":"IF(COUNT($H1037:O1037)>='RFM input'!$AA$7,0, P723+P775+P827)","v":0},{"$f":"IF(COUNT($H1037:P1037)>='RFM input'!$AA$7,0, Q723+Q775+Q827)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1038:I1038)>='RFM input'!$AA$7,0, J724+J776+J828)","v":0},{"$f":"IF(COUNT($H1038:J1038)>='RFM input'!$AA$7,0, K724+K776+K828)","v":0},{"$f":"IF(COUNT($H1038:K1038)>='RFM input'!$AA$7,0, L724+L776+L828)","v":0},{"$f":"IF(COUNT($H1038:L1038)>='RFM input'!$AA$7,0, M724+M776+M828)","v":0},{"$f":"IF(COUNT($H1038:M1038)>='RFM input'!$AA$7,0, N724+N776+N828)","v":0},{"$f":"IF(COUNT($H1038:N1038)>='RFM input'!$AA$7,0, O724+O776+O828)","v":0},{"$f":"IF(COUNT($H1038:O1038)>='RFM input'!$AA$7,0, P724+P776+P828)","v":0},{"$f":"IF(COUNT($H1038:P1038)>='RFM input'!$AA$7,0, Q724+Q776+Q828)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1039:I1039)>='RFM input'!$AA$7,0, J725+J777+J829)","v":0},{"$f":"IF(COUNT($H1039:J1039)>='RFM input'!$AA$7,0, K725+K777+K829)","v":0},{"$f":"IF(COUNT($H1039:K1039)>='RFM input'!$AA$7,0, L725+L777+L829)","v":0},{"$f":"IF(COUNT($H1039:L1039)>='RFM input'!$AA$7,0, M725+M777+M829)","v":0},{"$f":"IF(COUNT($H1039:M1039)>='RFM input'!$AA$7,0, N725+N777+N829)","v":0},{"$f":"IF(COUNT($H1039:N1039)>='RFM input'!$AA$7,0, O725+O777+O829)","v":0},{"$f":"IF(COUNT($H1039:O1039)>='RFM input'!$AA$7,0, P725+P777+P829)","v":0},{"$f":"IF(COUNT($H1039:P1039)>='RFM input'!$AA$7,0, Q725+Q777+Q829)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1040:I1040)>='RFM input'!$AA$7,0, J726+J778+J830)","v":0},{"$f":"IF(COUNT($H1040:J1040)>='RFM input'!$AA$7,0, K726+K778+K830)","v":0},{"$f":"IF(COUNT($H1040:K1040)>='RFM input'!$AA$7,0, L726+L778+L830)","v":0},{"$f":"IF(COUNT($H1040:L1040)>='RFM input'!$AA$7,0, M726+M778+M830)","v":0},{"$f":"IF(COUNT($H1040:M1040)>='RFM input'!$AA$7,0, N726+N778+N830)","v":0},{"$f":"IF(COUNT($H1040:N1040)>='RFM input'!$AA$7,0, O726+O778+O830)","v":0},{"$f":"IF(COUNT($H1040:O1040)>='RFM input'!$AA$7,0, P726+P778+P830)","v":0},{"$f":"IF(COUNT($H1040:P1040)>='RFM input'!$AA$7,0, Q726+Q778+Q830)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1041:I1041)>='RFM input'!$AA$7,0, J727+J779+J831)","v":0},{"$f":"IF(COUNT($H1041:J1041)>='RFM input'!$AA$7,0, K727+K779+K831)","v":0},{"$f":"IF(COUNT($H1041:K1041)>='RFM input'!$AA$7,0, L727+L779+L831)","v":0},{"$f":"IF(COUNT($H1041:L1041)>='RFM input'!$AA$7,0, M727+M779+M831)","v":0},{"$f":"IF(COUNT($H1041:M1041)>='RFM input'!$AA$7,0, N727+N779+N831)","v":0},{"$f":"IF(COUNT($H1041:N1041)>='RFM input'!$AA$7,0, O727+O779+O831)","v":0},{"$f":"IF(COUNT($H1041:O1041)>='RFM input'!$AA$7,0, P727+P779+P831)","v":0},{"$f":"IF(COUNT($H1041:P1041)>='RFM input'!$AA$7,0, Q727+Q779+Q831)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1042:I1042)>='RFM input'!$AA$7,0, J728+J780+J832)","v":0},{"$f":"IF(COUNT($H1042:J1042)>='RFM input'!$AA$7,0, K728+K780+K832)","v":0},{"$f":"IF(COUNT($H1042:K1042)>='RFM input'!$AA$7,0, L728+L780+L832)","v":0},{"$f":"IF(COUNT($H1042:L1042)>='RFM input'!$AA$7,0, M728+M780+M832)","v":0},{"$f":"IF(COUNT($H1042:M1042)>='RFM input'!$AA$7,0, N728+N780+N832)","v":0},{"$f":"IF(COUNT($H1042:N1042)>='RFM input'!$AA$7,0, O728+O780+O832)","v":0},{"$f":"IF(COUNT($H1042:O1042)>='RFM input'!$AA$7,0, P728+P780+P832)","v":0},{"$f":"IF(COUNT($H1042:P1042)>='RFM input'!$AA$7,0, Q728+Q780+Q832)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1043:I1043)>='RFM input'!$AA$7,0, J729+J781+J833)","v":0},{"$f":"IF(COUNT($H1043:J1043)>='RFM input'!$AA$7,0, K729+K781+K833)","v":0},{"$f":"IF(COUNT($H1043:K1043)>='RFM input'!$AA$7,0, L729+L781+L833)","v":0},{"$f":"IF(COUNT($H1043:L1043)>='RFM input'!$AA$7,0, M729+M781+M833)","v":0},{"$f":"IF(COUNT($H1043:M1043)>='RFM input'!$AA$7,0, N729+N781+N833)","v":0},{"$f":"IF(COUNT($H1043:N1043)>='RFM input'!$AA$7,0, O729+O781+O833)","v":0},{"$f":"IF(COUNT($H1043:O1043)>='RFM input'!$AA$7,0, P729+P781+P833)","v":0},{"$f":"IF(COUNT($H1043:P1043)>='RFM input'!$AA$7,0, Q729+Q781+Q833)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1044:I1044)>='RFM input'!$AA$7,0, J730+J782+J834)","v":0},{"$f":"IF(COUNT($H1044:J1044)>='RFM input'!$AA$7,0, K730+K782+K834)","v":0},{"$f":"IF(COUNT($H1044:K1044)>='RFM input'!$AA$7,0, L730+L782+L834)","v":0},{"$f":"IF(COUNT($H1044:L1044)>='RFM input'!$AA$7,0, M730+M782+M834)","v":0},{"$f":"IF(COUNT($H1044:M1044)>='RFM input'!$AA$7,0, N730+N782+N834)","v":0},{"$f":"IF(COUNT($H1044:N1044)>='RFM input'!$AA$7,0, O730+O782+O834)","v":0},{"$f":"IF(COUNT($H1044:O1044)>='RFM input'!$AA$7,0, P730+P782+P834)","v":0},{"$f":"IF(COUNT($H1044:P1044)>='RFM input'!$AA$7,0, Q730+Q782+Q834)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1045:I1045)>='RFM input'!$AA$7,0, J731+J783+J835)","v":0},{"$f":"IF(COUNT($H1045:J1045)>='RFM input'!$AA$7,0, K731+K783+K835)","v":0},{"$f":"IF(COUNT($H1045:K1045)>='RFM input'!$AA$7,0, L731+L783+L835)","v":0},{"$f":"IF(COUNT($H1045:L1045)>='RFM input'!$AA$7,0, M731+M783+M835)","v":0},{"$f":"IF(COUNT($H1045:M1045)>='RFM input'!$AA$7,0, N731+N783+N835)","v":0},{"$f":"IF(COUNT($H1045:N1045)>='RFM input'!$AA$7,0, O731+O783+O835)","v":0},{"$f":"IF(COUNT($H1045:O1045)>='RFM input'!$AA$7,0, P731+P783+P835)","v":0},{"$f":"IF(COUNT($H1045:P1045)>='RFM input'!$AA$7,0, Q731+Q783+Q835)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1046:I1046)>='RFM input'!$AA$7,0, J732+J784+J836)","v":0},{"$f":"IF(COUNT($H1046:J1046)>='RFM input'!$AA$7,0, K732+K784+K836)","v":0},{"$f":"IF(COUNT($H1046:K1046)>='RFM input'!$AA$7,0, L732+L784+L836)","v":0},{"$f":"IF(COUNT($H1046:L1046)>='RFM input'!$AA$7,0, M732+M784+M836)","v":0},{"$f":"IF(COUNT($H1046:M1046)>='RFM input'!$AA$7,0, N732+N784+N836)","v":0},{"$f":"IF(COUNT($H1046:N1046)>='RFM input'!$AA$7,0, O732+O784+O836)","v":0},{"$f":"IF(COUNT($H1046:O1046)>='RFM input'!$AA$7,0, P732+P784+P836)","v":0},{"$f":"IF(COUNT($H1046:P1046)>='RFM input'!$AA$7,0, Q732+Q784+Q836)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1047:I1047)>='RFM input'!$AA$7,0, J733+J785+J837)","v":0},{"$f":"IF(COUNT($H1047:J1047)>='RFM input'!$AA$7,0, K733+K785+K837)","v":0},{"$f":"IF(COUNT($H1047:K1047)>='RFM input'!$AA$7,0, L733+L785+L837)","v":0},{"$f":"IF(COUNT($H1047:L1047)>='RFM input'!$AA$7,0, M733+M785+M837)","v":0},{"$f":"IF(COUNT($H1047:M1047)>='RFM input'!$AA$7,0, N733+N785+N837)","v":0},{"$f":"IF(COUNT($H1047:N1047)>='RFM input'!$AA$7,0, O733+O785+O837)","v":0},{"$f":"IF(COUNT($H1047:O1047)>='RFM input'!$AA$7,0, P733+P785+P837)","v":0},{"$f":"IF(COUNT($H1047:P1047)>='RFM input'!$AA$7,0, Q733+Q785+Q837)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,0,0,0,{"$f":"IF(COUNT($H1048:I1048)>='RFM input'!$AA$7,0, J734+J786+J838)","v":0},{"$f":"IF(COUNT($H1048:J1048)>='RFM input'!$AA$7,0, K734+K786+K838)","v":0},{"$f":"IF(COUNT($H1048:K1048)>='RFM input'!$AA$7,0, L734+L786+L838)","v":0},{"$f":"IF(COUNT($H1048:L1048)>='RFM input'!$AA$7,0, M734+M786+M838)","v":0},{"$f":"IF(COUNT($H1048:M1048)>='RFM input'!$AA$7,0, N734+N786+N838)","v":0},{"$f":"IF(COUNT($H1048:N1048)>='RFM input'!$AA$7,0, O734+O786+O838)","v":0},{"$f":"IF(COUNT($H1048:O1048)>='RFM input'!$AA$7,0, P734+P786+P838)","v":0},{"$f":"IF(COUNT($H1048:P1048)>='RFM input'!$AA$7,0, Q734+Q786+Q838)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,18.054967119427893,18.097105722926283,18.407879952325967,{"$f":"IF(COUNT($H1049:I1049)>='RFM input'!$AA$7,0, J735+J787+J839)","v":18.359147619802574},{"$f":"IF(COUNT($H1049:J1049)>='RFM input'!$AA$7,0, K735+K787+K839)","v":18.384461207827755},{"$f":"IF(COUNT($H1049:K1049)>='RFM input'!$AA$7,0, L735+L787+L839)","v":18.457636564820906},{"$f":"IF(COUNT($H1049:L1049)>='RFM input'!$AA$7,0, M735+M787+M839)","v":18.215476570657039},{"$f":"IF(COUNT($H1049:M1049)>='RFM input'!$AA$7,0, N735+N787+N839)","v":18.11989827886288},{"$f":"IF(COUNT($H1049:N1049)>='RFM input'!$AA$7,0, O735+O787+O839)","v":18.085534299387845},{"$f":"IF(COUNT($H1049:O1049)>='RFM input'!$AA$7,0, P735+P787+P839)","v":17.743980047643667},{"$f":"IF(COUNT($H1049:P1049)>='RFM input'!$AA$7,0, Q735+Q787+Q839)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,0,0,0,{"$f":"IF(COUNT($H1050:I1050)>='RFM input'!$AA$7,0, J736+J788+J840)","v":0},{"$f":"IF(COUNT($H1050:J1050)>='RFM input'!$AA$7,0, K736+K788+K840)","v":0},{"$f":"IF(COUNT($H1050:K1050)>='RFM input'!$AA$7,0, L736+L788+L840)","v":0},{"$f":"IF(COUNT($H1050:L1050)>='RFM input'!$AA$7,0, M736+M788+M840)","v":0},{"$f":"IF(COUNT($H1050:M1050)>='RFM input'!$AA$7,0, N736+N788+N840)","v":0},{"$f":"IF(COUNT($H1050:N1050)>='RFM input'!$AA$7,0, O736+O788+O840)","v":0},{"$f":"IF(COUNT($H1050:O1050)>='RFM input'!$AA$7,0, P736+P788+P840)","v":0},{"$f":"IF(COUNT($H1050:P1050)>='RFM input'!$AA$7,0, Q736+Q788+Q840)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H1051:I1051)>='RFM input'!$AA$7,0, J737+J789+J841)","v":0},{"$f":"IF(COUNT($H1051:J1051)>='RFM input'!$AA$7,0, K737+K789+K841)","v":0},{"$f":"IF(COUNT($H1051:K1051)>='RFM input'!$AA$7,0, L737+L789+L841)","v":0},{"$f":"IF(COUNT($H1051:L1051)>='RFM input'!$AA$7,0, M737+M789+M841)","v":0},{"$f":"IF(COUNT($H1051:M1051)>='RFM input'!$AA$7,0, N737+N789+N841)","v":0},{"$f":"IF(COUNT($H1051:N1051)>='RFM input'!$AA$7,0, O737+O789+O841)","v":0},{"$f":"IF(COUNT($H1051:O1051)>='RFM input'!$AA$7,0, P737+P789+P841)","v":0},{"$f":"IF(COUNT($H1051:P1051)>='RFM input'!$AA$7,0, Q737+Q789+Q841)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex for Year t-1",null,null,null,null,null,{"$f":"SUM(I1054:I1103)","v":0},{"$f":"SUM(J1054:J1103)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I640, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J640, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K640, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L640, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M640, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N640, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O640, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P640, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q640, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I641, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J641, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K641, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L641, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M641, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N641, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O641, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P641, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q641, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I642, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J642, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K642, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L642, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M642, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N642, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O642, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P642, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q642, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I643, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J643, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K643, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L643, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M643, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N643, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O643, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P643, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q643, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I644, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J644, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K644, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L644, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M644, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N644, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O644, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P644, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q644, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I645, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J645, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K645, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L645, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M645, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N645, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O645, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P645, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q645, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I646, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J646, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K646, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L646, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M646, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N646, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O646, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P646, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q646, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I647, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J647, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K647, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L647, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M647, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N647, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O647, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P647, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q647, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I648, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J648, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K648, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L648, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M648, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N648, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O648, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P648, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q648, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I649, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J649, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K649, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L649, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M649, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N649, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O649, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P649, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q649, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I650, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J650, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K650, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L650, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M650, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N650, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O650, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P650, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q650, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I651, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J651, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K651, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L651, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M651, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N651, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O651, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P651, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q651, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I652, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J652, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K652, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L652, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M652, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N652, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O652, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P652, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q652, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I653, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J653, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K653, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L653, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M653, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N653, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O653, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P653, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q653, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I654, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J654, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K654, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L654, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M654, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N654, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O654, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P654, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q654, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I655, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J655, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K655, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L655, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M655, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N655, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O655, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P655, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q655, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I656, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J656, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K656, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L656, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M656, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N656, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O656, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P656, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q656, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I657, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J657, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K657, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L657, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M657, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N657, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O657, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P657, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q657, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I658, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J658, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K658, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L658, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M658, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N658, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O658, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P658, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q658, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I659, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J659, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K659, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L659, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M659, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N659, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O659, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P659, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q659, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I660, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J660, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K660, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L660, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M660, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N660, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O660, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P660, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q660, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I661, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J661, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K661, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L661, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M661, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N661, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O661, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P661, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q661, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I662, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J662, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K662, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L662, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M662, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N662, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O662, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P662, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q662, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I663, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J663, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K663, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L663, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M663, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N663, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O663, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P663, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q663, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I664, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J664, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K664, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L664, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M664, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N664, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O664, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P664, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q664, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I665, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J665, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K665, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L665, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M665, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N665, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O665, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P665, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q665, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I666, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J666, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K666, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L666, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M666, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N666, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O666, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P666, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q666, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I667, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J667, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K667, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L667, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M667, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N667, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O667, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P667, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q667, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I668, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J668, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K668, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L668, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M668, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N668, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O668, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P668, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q668, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I669, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J669, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K669, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L669, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M669, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N669, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O669, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P669, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q669, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I670, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J670, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K670, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L670, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M670, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N670, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O670, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P670, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q670, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I671, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J671, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K671, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L671, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M671, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N671, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O671, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P671, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q671, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I672, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J672, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K672, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L672, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M672, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N672, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O672, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P672, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q672, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I673, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J673, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K673, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L673, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M673, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N673, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O673, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P673, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q673, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I674, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J674, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K674, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L674, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M674, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N674, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O674, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P674, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q674, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I675, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J675, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K675, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L675, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M675, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N675, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O675, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P675, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q675, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I676, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J676, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K676, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L676, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M676, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N676, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O676, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P676, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q676, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I677, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J677, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K677, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L677, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M677, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N677, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O677, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P677, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q677, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I678, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J678, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K678, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L678, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M678, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N678, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O678, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P678, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q678, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I679, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J679, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K679, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L679, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M679, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N679, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O679, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P679, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q679, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I680, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J680, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K680, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L680, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M680, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N680, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O680, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P680, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q680, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I681, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J681, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K681, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L681, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M681, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N681, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O681, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P681, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q681, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I682, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J682, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K682, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L682, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M682, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N682, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O682, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P682, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q682, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I683, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J683, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K683, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L683, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M683, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N683, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O683, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P683, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q683, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I684, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J684, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K684, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L684, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M684, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N684, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O684, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P684, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q684, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I685, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J685, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K685, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L685, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M685, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N685, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O685, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P685, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q685, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I686, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J686, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K686, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L686, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M686, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N686, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O686, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P686, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q686, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I687, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J687, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K687, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L687, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M687, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N687, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O687, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P687, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q687, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I688, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J688, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K688, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L688, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M688, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N688, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O688, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P688, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q688, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'Adjustment for previous period'!I689, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'Adjustment for previous period'!J689, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'Adjustment for previous period'!K689, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'Adjustment for previous period'!L689, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'Adjustment for previous period'!M689, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'Adjustment for previous period'!N689, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'Adjustment for previous period'!O689, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'Adjustment for previous period'!P689, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'Adjustment for previous period'!Q689, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I1106:I1155)","v":0},{"$f":"SUM(J1106:J1155)","v":0},0,{"$f":"SUM(L1106:L1155)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I693, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J693, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K693, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L693, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M693, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N693, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O693, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P693, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q693, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I695, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J695, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K695, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L695, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M695, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N695, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O695, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P695, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q695, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I697, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J697, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K697, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L697, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M697, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N697, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O697, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P697, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q697, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I699, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J699, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K699, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L699, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M699, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N699, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O699, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P699, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q699, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I701, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J701, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K701, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L701, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M701, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N701, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O701, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P701, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q701, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I703, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J703, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K703, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L703, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M703, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N703, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O703, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P703, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q703, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I705, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J705, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K705, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L705, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M705, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N705, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O705, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P705, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q705, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I707, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J707, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K707, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L707, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M707, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N707, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O707, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P707, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q707, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I709, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J709, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K709, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L709, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M709, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N709, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O709, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P709, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q709, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I711, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J711, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K711, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L711, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M711, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N711, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O711, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P711, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q711, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I713, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J713, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K713, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L713, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M713, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N713, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O713, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P713, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q713, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I715, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J715, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K715, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L715, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M715, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N715, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O715, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P715, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q715, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I717, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J717, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K717, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L717, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M717, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N717, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O717, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P717, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q717, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I719, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J719, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K719, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L719, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M719, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N719, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O719, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P719, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q719, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I721, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J721, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K721, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L721, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M721, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N721, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O721, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P721, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q721, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I723, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J723, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K723, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L723, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M723, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N723, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O723, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P723, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q723, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I725, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J725, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K725, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L725, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M725, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N725, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O725, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P725, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q725, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I727, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J727, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K727, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L727, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M727, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N727, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O727, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P727, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q727, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I729, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J729, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K729, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L729, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M729, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N729, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O729, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P729, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q729, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I731, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J731, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K731, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L731, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M731, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N731, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O731, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P731, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q731, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I733, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J733, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K733, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L733, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M733, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N733, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O733, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P733, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q733, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I735, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J735, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K735, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L735, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M735, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N735, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O735, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P735, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q735, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I737, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J737, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K737, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L737, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M737, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N737, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O737, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P737, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q737, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I739, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J739, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K739, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L739, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M739, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N739, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O739, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P739, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q739, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I741, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J741, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K741, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L741, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M741, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N741, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O741, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P741, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q741, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I743, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J743, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K743, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L743, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M743, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N743, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O743, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P743, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q743, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I745, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J745, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K745, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L745, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M745, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N745, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O745, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P745, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q745, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I747, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J747, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K747, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L747, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M747, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N747, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O747, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P747, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q747, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I749, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J749, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K749, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L749, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M749, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N749, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O749, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P749, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q749, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I751, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J751, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K751, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L751, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M751, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N751, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O751, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P751, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q751, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I753, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J753, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K753, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L753, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M753, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N753, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O753, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P753, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q753, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I755, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J755, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K755, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L755, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M755, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N755, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O755, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P755, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q755, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I757, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J757, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K757, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L757, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M757, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N757, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O757, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P757, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q757, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I759, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J759, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K759, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L759, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M759, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N759, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O759, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P759, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q759, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I761, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J761, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K761, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L761, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M761, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N761, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O761, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P761, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q761, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I763, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J763, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K763, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L763, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M763, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N763, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O763, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P763, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q763, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I765, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J765, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K765, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L765, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M765, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N765, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O765, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P765, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q765, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I767, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J767, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K767, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L767, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M767, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N767, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O767, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P767, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q767, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I769, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J769, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K769, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L769, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M769, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N769, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O769, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P769, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q769, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I771, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J771, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K771, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L771, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M771, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N771, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O771, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P771, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q771, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I773, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J773, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K773, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L773, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M773, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N773, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O773, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P773, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q773, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I775, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J775, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K775, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L775, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M775, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N775, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O775, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P775, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q775, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I777, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J777, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K777, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L777, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M777, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N777, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O777, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P777, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q777, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I779, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J779, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K779, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L779, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M779, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N779, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O779, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P779, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q779, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I781, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J781, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K781, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L781, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M781, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N781, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O781, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P781, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q781, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I783, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J783, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K783, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L783, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M783, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N783, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O783, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P783, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q783, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I785, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J785, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K785, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L785, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M785, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N785, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O785, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P785, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q785, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I787, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J787, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K787, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L787, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M787, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N787, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O787, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P787, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q787, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I789, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J789, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K789, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L789, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M789, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N789, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O789, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P789, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q789, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$1001=0, 'Adjustment for previous period'!I791, 0)","v":0},{"$f":"IF(K$1001=0, 'Adjustment for previous period'!J791, 0)","v":0},{"$f":"IF(L$1001=0, 'Adjustment for previous period'!K791, 0)","v":0},{"$f":"IF(M$1001=0, 'Adjustment for previous period'!L791, 0)","v":0},{"$f":"IF(N$1001=0, 'Adjustment for previous period'!M791, 0)","v":0},{"$f":"IF(O$1001=0, 'Adjustment for previous period'!N791, 0)","v":0},{"$f":"IF(P$1001=0, 'Adjustment for previous period'!O791, 0)","v":0},{"$f":"IF(Q$1001=0, 'Adjustment for previous period'!P791, 0)","v":0},{"$f":"IF(R$1001=0, 'Adjustment for previous period'!Q791, 0)","v":0}]
[]
[null,null,"Ex-post Adjustment for Year t-2 Excluded Capex",null,null,null,null,null,{"$f":"SUM(I1158:I1207)","v":0},{"$f":"SUM(J1158:J1207)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I901, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J901, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K901, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L901, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M901, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N901, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O901, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P901, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q901, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I902, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J902, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K902, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L902, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M902, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N902, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O902, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P902, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q902, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I903, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J903, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K903, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L903, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M903, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N903, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O903, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P903, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q903, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I904, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J904, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K904, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L904, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M904, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N904, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O904, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P904, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q904, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I905, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J905, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K905, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L905, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M905, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N905, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O905, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P905, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q905, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I906, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J906, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K906, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L906, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M906, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N906, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O906, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P906, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q906, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I907, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J907, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K907, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L907, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M907, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N907, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O907, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P907, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q907, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I908, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J908, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K908, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L908, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M908, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N908, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O908, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P908, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q908, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I909, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J909, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K909, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L909, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M909, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N909, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O909, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P909, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q909, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I910, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J910, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K910, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L910, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M910, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N910, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O910, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P910, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q910, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I911, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J911, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K911, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L911, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M911, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N911, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O911, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P911, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q911, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I912, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J912, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K912, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L912, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M912, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N912, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O912, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P912, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q912, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I913, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J913, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K913, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L913, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M913, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N913, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O913, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P913, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q913, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I914, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J914, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K914, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L914, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M914, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N914, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O914, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P914, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q914, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I915, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J915, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K915, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L915, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M915, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N915, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O915, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P915, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q915, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I916, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J916, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K916, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L916, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M916, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N916, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O916, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P916, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q916, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I917, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J917, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K917, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L917, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M917, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N917, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O917, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P917, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q917, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I918, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J918, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K918, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L918, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M918, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N918, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O918, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P918, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q918, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I919, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J919, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K919, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L919, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M919, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N919, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O919, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P919, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q919, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I920, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J920, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K920, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L920, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M920, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N920, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O920, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P920, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q920, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I921, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J921, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K921, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L921, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M921, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N921, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O921, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P921, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q921, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I922, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J922, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K922, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L922, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M922, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N922, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O922, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P922, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q922, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I923, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J923, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K923, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L923, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M923, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N923, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O923, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P923, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q923, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I924, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J924, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K924, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L924, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M924, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N924, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O924, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P924, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q924, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I925, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J925, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K925, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L925, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M925, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N925, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O925, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P925, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q925, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I926, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J926, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K926, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L926, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M926, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N926, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O926, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P926, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q926, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I927, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J927, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K927, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L927, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M927, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N927, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O927, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P927, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q927, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I928, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J928, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K928, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L928, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M928, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N928, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O928, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P928, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q928, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I929, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J929, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K929, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L929, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M929, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N929, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O929, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P929, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q929, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I930, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J930, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K930, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L930, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M930, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N930, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O930, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P930, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q930, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I931, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J931, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K931, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L931, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M931, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N931, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O931, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P931, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q931, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I932, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J932, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K932, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L932, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M932, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N932, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O932, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P932, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q932, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I933, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J933, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K933, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L933, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M933, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N933, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O933, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P933, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q933, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I934, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J934, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K934, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L934, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M934, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N934, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O934, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P934, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q934, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I935, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J935, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K935, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L935, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M935, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N935, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O935, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P935, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q935, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I936, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J936, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K936, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L936, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M936, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N936, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O936, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P936, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q936, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I937, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J937, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K937, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L937, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M937, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N937, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O937, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P937, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q937, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I938, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J938, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K938, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L938, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M938, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N938, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O938, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P938, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q938, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I939, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J939, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K939, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L939, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M939, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N939, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O939, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P939, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q939, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I940, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J940, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K940, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L940, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M940, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N940, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O940, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P940, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q940, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I941, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J941, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K941, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L941, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M941, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N941, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O941, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P941, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q941, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I942, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J942, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K942, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L942, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M942, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N942, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O942, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P942, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q942, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I943, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J943, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K943, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L943, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M943, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N943, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O943, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P943, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q943, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I944, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J944, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K944, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L944, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M944, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N944, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O944, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P944, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q944, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I945, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J945, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K945, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L945, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M945, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N945, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O945, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P945, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q945, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I946, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J946, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K946, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L946, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M946, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N946, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O946, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P946, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q946, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I947, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J947, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K947, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L947, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M947, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N947, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O947, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P947, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q947, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I948, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J948, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K948, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L948, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M948, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N948, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O948, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P948, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q948, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I949, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J949, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K949, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L949, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M949, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N949, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O949, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P949, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q949, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!I950, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!J950, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!K950, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!L950, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!M950, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!N950, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!O950, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!P950, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!Q950, 0), 0)","v":0}]
[]
[null,null,"Return on Adjustment",null,null,null,null,null,{"$f":"SUM(I1210:I1259)","v":0},{"$f":"SUM(J1210:J1259)","v":0},0,0,0,0,0,0,0]
[null,2,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1210), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1210), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1210), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1210), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1210), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1210), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1210), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1210), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1210), 0)","v":0}]
[null,4,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1211), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1211), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1211), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1211), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1211), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1211), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1211), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1211), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1211), 0)","v":0}]
[null,6,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1212), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1212), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1212), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1212), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1212), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1212), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1212), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1212), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1212), 0)","v":0}]
[null,8,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1213), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1213), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1213), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1213), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1213), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1213), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1213), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1213), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1213), 0)","v":0}]
[null,10,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1214), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1214), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1214), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1214), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1214), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1214), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1214), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1214), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1214), 0)","v":0}]
[null,12,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1215), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1215), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1215), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1215), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1215), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1215), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1215), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1215), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1215), 0)","v":0}]
[null,14,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1216), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1216), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1216), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1216), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1216), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1216), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1216), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1216), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1216), 0)","v":0}]
[null,16,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1217), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1217), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1217), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1217), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1217), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1217), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1217), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1217), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1217), 0)","v":0}]
[null,18,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1218), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1218), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1218), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1218), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1218), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1218), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1218), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1218), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1218), 0)","v":0}]
[null,20,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1219), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1219), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1219), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1219), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1219), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1219), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1219), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1219), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1219), 0)","v":0}]
[null,22,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1220), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1220), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1220), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1220), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1220), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1220), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1220), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1220), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1220), 0)","v":0}]
[null,24,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1221), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1221), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1221), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1221), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1221), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1221), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1221), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1221), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1221), 0)","v":0}]
[null,26,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1222), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1222), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1222), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1222), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1222), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1222), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1222), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1222), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1222), 0)","v":0}]
[null,28,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1223), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1223), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1223), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1223), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1223), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1223), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1223), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1223), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1223), 0)","v":0}]
[null,30,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1224), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1224), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1224), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1224), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1224), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1224), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1224), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1224), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1224), 0)","v":0}]
[null,32,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1225), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1225), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1225), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1225), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1225), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1225), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1225), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1225), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1225), 0)","v":0}]
[null,34,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1226), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1226), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1226), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1226), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1226), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1226), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1226), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1226), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1226), 0)","v":0}]
[null,36,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1227), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1227), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1227), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1227), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1227), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1227), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1227), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1227), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1227), 0)","v":0}]
[null,38,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1228), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1228), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1228), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1228), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1228), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1228), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1228), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1228), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1228), 0)","v":0}]
[null,40,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1229), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1229), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1229), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1229), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1229), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1229), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1229), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1229), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1229), 0)","v":0}]
[null,42,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1230), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1230), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1230), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1230), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1230), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1230), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1230), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1230), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1230), 0)","v":0}]
[null,44,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1231), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1231), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1231), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1231), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1231), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1231), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1231), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1231), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1231), 0)","v":0}]
[null,46,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1232), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1232), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1232), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1232), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1232), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1232), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1232), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1232), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1232), 0)","v":0}]
[null,48,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1233), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1233), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1233), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1233), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1233), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1233), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1233), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1233), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1233), 0)","v":0}]
[null,50,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1234), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1234), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1234), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1234), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1234), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1234), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1234), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1234), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1234), 0)","v":0}]
[null,52,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1235), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1235), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1235), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1235), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1235), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1235), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1235), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1235), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1235), 0)","v":0}]
[null,54,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1236), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1236), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1236), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1236), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1236), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1236), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1236), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1236), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1236), 0)","v":0}]
[null,56,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1237), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1237), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1237), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1237), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1237), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1237), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1237), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1237), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1237), 0)","v":0}]
[null,58,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1238), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1238), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1238), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1238), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1238), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1238), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1238), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1238), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1238), 0)","v":0}]
[null,60,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1239), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1239), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1239), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1239), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1239), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1239), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1239), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1239), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1239), 0)","v":0}]
[null,62,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1240), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1240), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1240), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1240), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1240), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1240), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1240), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1240), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1240), 0)","v":0}]
[null,64,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1241), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1241), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1241), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1241), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1241), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1241), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1241), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1241), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1241), 0)","v":0}]
[null,66,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1242), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1242), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1242), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1242), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1242), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1242), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1242), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1242), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1242), 0)","v":0}]
[null,68,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1243), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1243), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1243), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1243), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1243), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1243), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1243), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1243), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1243), 0)","v":0}]
[null,70,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1244), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1244), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1244), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1244), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1244), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1244), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1244), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1244), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1244), 0)","v":0}]
[null,72,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1245), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1245), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1245), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1245), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1245), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1245), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1245), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1245), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1245), 0)","v":0}]
[null,74,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1246), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1246), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1246), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1246), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1246), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1246), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1246), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1246), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1246), 0)","v":0}]
[null,76,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1247), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1247), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1247), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1247), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1247), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1247), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1247), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1247), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1247), 0)","v":0}]
[null,78,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1248), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1248), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1248), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1248), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1248), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1248), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1248), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1248), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1248), 0)","v":0}]
[null,80,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1249), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1249), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1249), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1249), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1249), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1249), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1249), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1249), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1249), 0)","v":0}]
[null,82,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1250), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1250), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1250), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1250), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1250), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1250), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1250), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1250), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1250), 0)","v":0}]
[null,84,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1251), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1251), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1251), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1251), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1251), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1251), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1251), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1251), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1251), 0)","v":0}]
[null,86,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1252), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1252), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1252), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1252), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1252), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1252), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1252), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1252), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1252), 0)","v":0}]
[null,88,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1253), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1253), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1253), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1253), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1253), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1253), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1253), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1253), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1253), 0)","v":0}]
[null,90,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1254), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1254), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1254), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1254), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1254), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1254), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1254), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1254), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1254), 0)","v":0}]
[null,92,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1255), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1255), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1255), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1255), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1255), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1255), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1255), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1255), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1255), 0)","v":0}]
[null,94,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1256), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1256), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1256), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1256), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1256), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1256), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1256), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1256), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1256), 0)","v":0}]
[null,96,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1257), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1257), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1257), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1257), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1257), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1257), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1257), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1257), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1257), 0)","v":0}]
[null,98,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1258), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1258), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1258), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1258), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1258), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1258), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1258), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1258), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1258), 0)","v":0}]
[null,100,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, INDEX('Adjustment for previous period'!I$953:I$1052,$B1259), 0)","v":0},{"$f":"IF(K$321=0, INDEX('Adjustment for previous period'!J$953:J$1052,$B1259), 0)","v":0},{"$f":"IF(L$321=0, INDEX('Adjustment for previous period'!K$953:K$1052,$B1259), 0)","v":0},{"$f":"IF(M$321=0, INDEX('Adjustment for previous period'!L$953:L$1052,$B1259), 0)","v":0},{"$f":"IF(N$321=0, INDEX('Adjustment for previous period'!M$953:M$1052,$B1259), 0)","v":0},{"$f":"IF(O$321=0, INDEX('Adjustment for previous period'!N$953:N$1052,$B1259), 0)","v":0},{"$f":"IF(P$321=0, INDEX('Adjustment for previous period'!O$953:O$1052,$B1259), 0)","v":0},{"$f":"IF(Q$321=0, INDEX('Adjustment for previous period'!P$953:P$1052,$B1259), 0)","v":0},{"$f":"IF(R$321=0, INDEX('Adjustment for previous period'!Q$953:Q$1052,$B1259), 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I1262:I1311)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H515, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H515, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H516, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H516, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H517, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H517, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H518, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H518, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H519, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H519, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H520, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H520, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H521, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H521, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H522, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H522, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H523, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H523, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H524, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H524, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H525, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H525, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H526, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H526, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H527, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H527, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H528, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H528, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H529, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H529, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H530, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H530, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H531, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H531, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H532, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H532, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H533, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H533, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H534, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H534, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H535, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H535, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H536, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H536, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H537, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H537, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H538, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H538, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H539, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H539, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H540, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H540, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H541, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H541, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H542, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H542, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H543, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H543, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H544, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H544, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H545, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H545, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H546, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H546, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H547, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H547, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H548, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H548, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H549, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H549, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H550, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H550, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H551, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H551, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H552, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H552, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H553, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H553, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H554, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H554, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H555, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H555, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H556, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H556, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H557, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H557, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H558, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H558, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H559, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H559, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H560, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H560, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H561, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H561, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H562, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H562, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H563, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H563, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1001>0, IF(J$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(J$1001>0, IF(K$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(K$1001>0, IF(L$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(L$1001>0, IF(M$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(M$1001>0, IF(N$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(N$1001>0, IF(O$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(O$1001>0, IF(P$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(P$1001>0, IF(Q$1001=0, 'RFM input'!$H564, 0), 0)","v":0},{"$f":"IF(Q$1001>0, IF(R$1001=0, 'RFM input'!$H564, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – As Commissioned",null,null,null,null,null,{"$f":"SUM(I1314:I1363)","v":0},0,0,0,0,0,0,886.63896313812177,0]
[null,null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(J$1001=0, I1002+I1054+I1106+I1158+I1210+I1262, 0)","v":0},0,0,{"$f":"IF(M$1001=0, L1002+L1054+L1106+L1158+L1210+L1262, 0)","v":0},{"$f":"IF(N$1001=0, M1002+M1054+M1106+M1158+M1210+M1262, 0)","v":0},0,0,1.5165037831779149,0]
[null,null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$1001=0, I1003+I1055+I1107+I1159+I1211+I1263, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1003+M1055+M1107+M1159+M1211+M1263, 0)","v":0},0,0,7.4875192078414194,0]
[null,null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(J$1001=0, I1004+I1056+I1108+I1160+I1212+I1264, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1004+M1056+M1108+M1160+M1212+M1264, 0)","v":0},0,0,11.980171963635986,0]
[null,null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF(J$1001=0, I1005+I1057+I1109+I1161+I1213+I1265, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1005+M1057+M1109+M1161+M1213+M1265, 0)","v":0},0,0,571.18911514221327,0]
[null,null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(J$1001=0, I1006+I1058+I1110+I1162+I1214+I1266, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1006+M1058+M1110+M1162+M1214+M1266, 0)","v":0},0,0,3.1348303177815233,0]
[null,null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(J$1001=0, I1007+I1059+I1111+I1163+I1215+I1267, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1007+M1059+M1111+M1163+M1215+M1267, 0)","v":0},0,0,133.69916502172444,0]
[null,null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF(J$1001=0, I1008+I1060+I1112+I1164+I1216+I1268, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1008+M1060+M1112+M1164+M1216+M1268, 0)","v":0},0,0,3.7922260247642371E-2,0]
[null,null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(J$1001=0, I1009+I1061+I1113+I1165+I1217+I1269, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1009+M1061+M1113+M1165+M1217+M1269, 0)","v":0},0,0,2.6581614062783028,0]
[null,null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF(J$1001=0, I1010+I1062+I1114+I1166+I1218+I1270, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1010+M1062+M1114+M1166+M1218+M1270, 0)","v":0},0,0,9.7975749288946155,0]
[null,null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(J$1001=0, I1011+I1063+I1115+I1167+I1219+I1271, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1011+M1063+M1115+M1167+M1219+M1271, 0)","v":0},0,0,3.0896383919465666,0]
[null,null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(J$1001=0, I1012+I1064+I1116+I1168+I1220+I1272, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1012+M1064+M1116+M1168+M1220+M1272, 0)","v":0},0,0,0.97247130711479068,0]
[null,null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(J$1001=0, I1013+I1065+I1117+I1169+I1221+I1273, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1013+M1065+M1117+M1169+M1221+M1273, 0)","v":0},0,0,6.6827825908110324E-5,0]
[null,null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF(J$1001=0, I1014+I1066+I1118+I1170+I1222+I1274, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1014+M1066+M1118+M1170+M1222+M1274, 0)","v":0},0,0,6.4980361669687839E-3,0]
[null,null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(J$1001=0, I1015+I1067+I1119+I1171+I1223+I1275, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1015+M1067+M1119+M1171+M1223+M1275, 0)","v":0},0,0,82.297956934054753,0]
[null,null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(J$1001=0, I1016+I1068+I1120+I1172+I1224+I1276, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1016+M1068+M1120+M1172+M1224+M1276, 0)","v":0},0,0,1.7766438549773125,0]
[null,null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(J$1001=0, I1017+I1069+I1121+I1173+I1225+I1277, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1017+M1069+M1121+M1173+M1225+M1277, 0)","v":0},0,0,3.5304261813038584,0]
[null,null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(J$1001=0, I1018+I1070+I1122+I1174+I1226+I1278, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1018+M1070+M1122+M1174+M1226+M1278, 0)","v":0},0,0,3.7329005039371621,0]
[null,null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(J$1001=0, I1019+I1071+I1123+I1175+I1227+I1279, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1019+M1071+M1123+M1175+M1227+M1279, 0)","v":0},0,0,0.24951967670594249,0]
[null,null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(J$1001=0, I1020+I1072+I1124+I1176+I1228+I1280, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1020+M1072+M1124+M1176+M1228+M1280, 0)","v":0},0,0,31.737897344649809,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1021+I1073+I1125+I1177+I1229+I1281, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1021+M1073+M1125+M1177+M1229+M1281, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1022+I1074+I1126+I1178+I1230+I1282, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1022+M1074+M1126+M1178+M1230+M1282, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1023+I1075+I1127+I1179+I1231+I1283, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1023+M1075+M1127+M1179+M1231+M1283, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1024+I1076+I1128+I1180+I1232+I1284, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1024+M1076+M1128+M1180+M1232+M1284, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1025+I1077+I1129+I1181+I1233+I1285, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1025+M1077+M1129+M1181+M1233+M1285, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1026+I1078+I1130+I1182+I1234+I1286, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1026+M1078+M1130+M1182+M1234+M1286, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1027+I1079+I1131+I1183+I1235+I1287, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1027+M1079+M1131+M1183+M1235+M1287, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1028+I1080+I1132+I1184+I1236+I1288, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1028+M1080+M1132+M1184+M1236+M1288, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1029+I1081+I1133+I1185+I1237+I1289, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1029+M1081+M1133+M1185+M1237+M1289, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1030+I1082+I1134+I1186+I1238+I1290, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1030+M1082+M1134+M1186+M1238+M1290, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1031+I1083+I1135+I1187+I1239+I1291, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1031+M1083+M1135+M1187+M1239+M1291, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1032+I1084+I1136+I1188+I1240+I1292, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1032+M1084+M1136+M1188+M1240+M1292, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1033+I1085+I1137+I1189+I1241+I1293, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1033+M1085+M1137+M1189+M1241+M1293, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1034+I1086+I1138+I1190+I1242+I1294, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1034+M1086+M1138+M1190+M1242+M1294, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1035+I1087+I1139+I1191+I1243+I1295, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1035+M1087+M1139+M1191+M1243+M1295, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1036+I1088+I1140+I1192+I1244+I1296, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1036+M1088+M1140+M1192+M1244+M1296, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1037+I1089+I1141+I1193+I1245+I1297, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1037+M1089+M1141+M1193+M1245+M1297, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1038+I1090+I1142+I1194+I1246+I1298, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1038+M1090+M1142+M1194+M1246+M1298, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1039+I1091+I1143+I1195+I1247+I1299, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1039+M1091+M1143+M1195+M1247+M1299, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1040+I1092+I1144+I1196+I1248+I1300, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1040+M1092+M1144+M1196+M1248+M1300, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1041+I1093+I1145+I1197+I1249+I1301, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1041+M1093+M1145+M1197+M1249+M1301, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1042+I1094+I1146+I1198+I1250+I1302, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1042+M1094+M1146+M1198+M1250+M1302, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1043+I1095+I1147+I1199+I1251+I1303, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1043+M1095+M1147+M1199+M1251+M1303, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1044+I1096+I1148+I1200+I1252+I1304, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1044+M1096+M1148+M1200+M1252+M1304, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1045+I1097+I1149+I1201+I1253+I1305, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1045+M1097+M1149+M1201+M1253+M1305, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1046+I1098+I1150+I1202+I1254+I1306, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1046+M1098+M1150+M1202+M1254+M1306, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$1001=0, I1047+I1099+I1151+I1203+I1255+I1307, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1047+M1099+M1151+M1203+M1255+M1307, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(J$1001=0, I1048+I1100+I1152+I1204+I1256+I1308, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1048+M1100+M1152+M1204+M1256+M1308, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(J$1001=0, I1049+I1101+I1153+I1205+I1257+I1309, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1049+M1101+M1153+M1205+M1257+M1309, 0)","v":0},0,0,17.743980047643667,0]
[null,null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(J$1001=0, I1050+I1102+I1154+I1206+I1258+I1310, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1050+M1102+M1154+M1206+M1258+M1310, 0)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$1001=0, I1051+I1103+I1155+I1207+I1259+I1311, 0)","v":0},0,0,0,{"$f":"IF(N$1001=0, M1051+M1103+M1155+M1207+M1259+M1311, 0)","v":0},0,0,0,0]

{"sheet":"TAB roll forward","index":10,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[489,3,499,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3],[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[749,3,759,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Tax Asset Roll Forward - TNSP RFM - version 4.1"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2006-07"},{"$f":"'RFM input'!I60","v":"2007-08"},{"$f":"'RFM input'!J60","v":"2008-09"},{"$f":"'RFM input'!K60","v":"2009-10"},{"$f":"'RFM input'!L60","v":"2010-11"},{"$f":"'RFM input'!M60","v":"2011-12"},{"$f":"'RFM input'!N60","v":"2012-13"},{"$f":"'RFM input'!O60","v":"2013-14"},{"$f":"'RFM input'!P60","v":"2014-15"},{"$f":"'RFM input'!Q60","v":"2015-16"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2016-17"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":976.45686647008074},{"$f":"SUM(I8:I57)","v":948.28184180299536},920.40335943291063,892.11210434649217,864.41064714332401,836.47559945575563,809.52572300818701,780.98819136061888,753.42608839305035,724.89086983762456,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"'RFM input'!W7-\n'RFM input'!N7/(1+previous_vanilla)^0.5\n+('RFM input'!G223-'RFM input'!G277)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H577-'RFM input'!N577)","v":12.311727194881946},{"$f":"H8+H60+H124","v":11.490945381889818},{"$f":"I8+I60+I124","v":10.670163568897689},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$AA$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$I$515,0))","v":9.8493817559055596},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$AA$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$I$515,0))","v":9.0285999429134307},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$AA$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$I$515,0))","v":8.2078181299213018},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$AA$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$I$515,0))","v":7.387036316929172},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$AA$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$I$515,0))","v":6.5662545039370421},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$AA$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$I$515,0))","v":5.7454726909449123},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$AA$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$I$515,0))","v":4.9246908779527825},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$AA$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$I$515,0))","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"'RFM input'!W8-\n'RFM input'!N8/(1+previous_vanilla)^0.5\n+('RFM input'!G224-'RFM input'!G278)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H578-'RFM input'!N578)","v":7.2059812385536501},{"$f":"H9+H61+H137","v":7.0258317075898091},{"$f":"I9+I61+I137","v":6.8456821766259681},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$AA$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$I$516,0))","v":6.6655326456621271},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$AA$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$I$516,0))","v":6.907543114698286},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$AA$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$I$516,0))","v":6.716839583734445},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$AA$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$I$516,0))","v":6.526136052770604},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$AA$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$I$516,0))","v":6.3354325218067631},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$AA$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$I$516,0))","v":6.1447289908429221},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$AA$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$I$516,0))","v":5.9540254598790812},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$AA$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$I$516,0))","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"'RFM input'!W9-\n'RFM input'!N9/(1+previous_vanilla)^0.5\n+('RFM input'!G225-'RFM input'!G279)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H579-'RFM input'!N579)","v":13.550074580567616},{"$f":"H10+H62+H150","v":13.211322716053425},{"$f":"I10+I62+I150","v":12.872570851539235},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$AA$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$I$517,0))","v":12.540546257025046},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$AA$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$I$517,0))","v":12.201626210760855},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$AA$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$I$517,0))","v":11.862706164496664},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$AA$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$I$517,0))","v":11.523786118232474},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$AA$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$I$517,0))","v":11.184866071968283},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$AA$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$I$517,0))","v":10.845946025704093},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$AA$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$I$517,0))","v":10.507025979439902},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$AA$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$I$517,0))","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"'RFM input'!W10-\n'RFM input'!N10/(1+previous_vanilla)^0.5\n+('RFM input'!G226-'RFM input'!G280)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H580-'RFM input'!N580)","v":583.33480025316885},{"$f":"H11+H63+H163","v":568.87283574683966},{"$f":"I11+I63+I163","v":554.28643060301044},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$AA$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$I$518,0))","v":539.83718245918124},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$AA$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$I$518,0))","v":525.24734839035204},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$AA$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$I$518,0))","v":510.6575143215228},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$AA$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$I$518,0))","v":496.06768025269355},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$AA$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$I$518,0))","v":481.4778461838643},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$AA$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$I$518,0))","v":466.88801211503505},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$AA$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$I$518,0))","v":452.29817804620581},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$AA$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$I$518,0))","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"'RFM input'!W11-\n'RFM input'!N11/(1+previous_vanilla)^0.5\n+('RFM input'!G227-'RFM input'!G281)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H581-'RFM input'!N581)","v":4.5200397044146987},{"$f":"H12+H64+H176","v":4.2187037241203855},{"$f":"I12+I64+I176","v":3.9173677438260723},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$AA$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$I$519,0))","v":3.6160317635317591},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$AA$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$I$519,0))","v":3.314695783237446},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$AA$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$I$519,0))","v":3.0133598029431328},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$AA$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$I$519,0))","v":2.7120238226488196},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$AA$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$I$519,0))","v":2.4106878423545064},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$AA$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$I$519,0))","v":2.1093518620601932},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$AA$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$I$519,0))","v":1.80801588176588},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$AA$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$I$519,0))","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"'RFM input'!W12-\n'RFM input'!N12/(1+previous_vanilla)^0.5\n+('RFM input'!G228-'RFM input'!G282)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H582-'RFM input'!N582)","v":182.0674477644715},{"$f":"H13+H65+H189","v":174.82279185389262},{"$f":"I13+I65+I189","v":167.96993546331376},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$AA$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$I$520,0))","v":160.66846134473491},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$AA$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$I$520,0))","v":153.50340908615607},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$AA$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$I$520,0))","v":146.70184709317721},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$AA$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$I$520,0))","v":140.90595634019834},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$AA$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$I$520,0))","v":133.52241038721948},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$AA$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$I$520,0))","v":126.14641134424062},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$AA$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$I$520,0))","v":118.78471775486176},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$AA$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$I$520,0))","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"'RFM input'!W13-\n'RFM input'!N13/(1+previous_vanilla)^0.5\n+('RFM input'!G229-'RFM input'!G283)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H583-'RFM input'!N583)","v":0.26861950243378785},{"$f":"H14+H66+H202","v":0.26930493560486862},{"$f":"I14+I66+I202","v":0.25015740877594944},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$AA$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$I$521,0))","v":0.23100988194703026},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$AA$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$I$521,0))","v":0.21186235511811108},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$AA$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$I$521,0))","v":0.1927148282891919},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$AA$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$I$521,0))","v":0.17356730146027272},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$AA$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$I$521,0))","v":0.15441977463135353},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$AA$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$I$521,0))","v":0.13527224780243435},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$AA$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$I$521,0))","v":0.11612472097351516},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$AA$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$I$521,0))","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"'RFM input'!W14-\n'RFM input'!N14/(1+previous_vanilla)^0.5\n+('RFM input'!G230-'RFM input'!G284)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H584-'RFM input'!N584)","v":1.482286036400122},{"$f":"H15+H67+H215","v":1.445228885490119},{"$f":"I15+I67+I215","v":1.4081717345801159},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$AA$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$I$522,0))","v":1.3711145836701129},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$AA$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$I$522,0))","v":1.5139274327601098},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$AA$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$I$522,0))","v":1.4923735318501068},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$AA$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$I$522,0))","v":1.4503196309401036},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$AA$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$I$522,0))","v":1.4082657300301005},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$AA$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$I$522,0))","v":2.3340935991200973},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$AA$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$I$522,0))","v":2.2678426539600944},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$AA$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$I$522,0))","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"'RFM input'!W15-\n'RFM input'!N15/(1+previous_vanilla)^0.5\n+('RFM input'!G231-'RFM input'!G285)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H585-'RFM input'!N585)","v":7.7518266057265448},{"$f":"H16+H68+H228","v":7.7518266057265448},{"$f":"I16+I68+I228","v":7.7518266057265448},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$AA$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$AA$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$AA$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$AA$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$AA$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$AA$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$AA$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$I$523,0))","v":7.7518266057265448},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$AA$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$I$523,0))","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"'RFM input'!W16-\n'RFM input'!N16/(1+previous_vanilla)^0.5\n+('RFM input'!G232-'RFM input'!G286)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H586-'RFM input'!N586)","v":2.444517267036376},{"$f":"H17+H69+H241","v":2.444517267036376},{"$f":"I17+I69+I241","v":2.444517267036376},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$AA$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$AA$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$AA$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$AA$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$AA$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$AA$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$AA$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$I$524,0))","v":2.444517267036376},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$AA$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$I$524,0))","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"'RFM input'!W17-\n'RFM input'!N17/(1+previous_vanilla)^0.5\n+('RFM input'!G233-'RFM input'!G287)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H587-'RFM input'!N587)","v":7.8950026837110086},{"$f":"H18+H70+H254","v":7.3686691714636083},{"$f":"I18+I70+I254","v":6.8423356592162081},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$AA$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$I$525,0))","v":6.3160021469688079},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$AA$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$I$525,0))","v":5.7896686347214077},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$AA$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$I$525,0))","v":5.2633351224740075},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$AA$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$I$525,0))","v":4.7370016102266073},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$AA$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$I$525,0))","v":4.210668097979207},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$AA$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$I$525,0))","v":3.6843345857318064},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$AA$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$I$525,0))","v":3.1580010734844057},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$AA$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$I$525,0))","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"'RFM input'!W18-\n'RFM input'!N18/(1+previous_vanilla)^0.5\n+('RFM input'!G234-'RFM input'!G288)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H588-'RFM input'!N588)","v":3.72621823414774E-2},{"$f":"H19+H71+H267","v":3.2604409548792727E-2},{"$f":"I19+I71+I267","v":2.7946636756108052E-2},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$AA$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$I$526,0))","v":2.3288863963423376E-2},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$AA$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$I$526,0))","v":1.86310911707387E-2},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$AA$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$I$526,0))","v":1.3973318378054024E-2},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$AA$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$I$526,0))","v":9.3155455853693482E-3},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$AA$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$I$526,0))","v":4.6577727926846732E-3},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$AA$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$I$526,0))","v":-1.7347234759768071E-18},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$AA$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$I$526,0))","v":-1.7347234759768071E-18},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$AA$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$I$526,0))","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"'RFM input'!W19-\n'RFM input'!N19/(1+previous_vanilla)^0.5\n+('RFM input'!G235-'RFM input'!G289)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H589-'RFM input'!N589)","v":3.623206429729243},{"$f":"H20+H72+H280","v":3.38165933441396},{"$f":"I20+I72+I280","v":3.1401122390986771},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$AA$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$I$527,0))","v":2.8985651437833941},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$AA$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$I$527,0))","v":2.6570180484681112},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$AA$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$I$527,0))","v":2.4154709531528282},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$AA$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$I$527,0))","v":2.1739238578375453},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$AA$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$I$527,0))","v":1.9323767625222623},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$AA$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$I$527,0))","v":1.6908296672069794},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$AA$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$I$527,0))","v":1.4492825718916964},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$AA$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$I$527,0))","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"'RFM input'!W20-\n'RFM input'!N20/(1+previous_vanilla)^0.5\n+('RFM input'!G236-'RFM input'!G290)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H590-'RFM input'!N590)","v":84.087087834508338},{"$f":"H21+H73+H293","v":81.98491063864563},{"$f":"I21+I73+I293","v":79.882733442782921},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$AA$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$I$528,0))","v":77.780556246920213},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$AA$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$I$528,0))","v":75.678379051057505},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$AA$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$I$528,0))","v":73.576201855194796},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$AA$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$I$528,0))","v":71.474024659332088},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$AA$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$I$528,0))","v":69.371847463469379},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$AA$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$I$528,0))","v":67.269670267606671},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$AA$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$I$528,0))","v":65.167493071743962},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$AA$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$I$528,0))","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"'RFM input'!W21-\n'RFM input'!N21/(1+previous_vanilla)^0.5\n+('RFM input'!G237-'RFM input'!G291)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H591-'RFM input'!N591)","v":1.8941118761356832},{"$f":"H22+H74+H306","v":1.8183474010902558},{"$f":"I22+I74+I306","v":1.7425829260448285},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$AA$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$I$529,0))","v":1.6668184509994011},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$AA$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$I$529,0))","v":1.5910539759539737},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$AA$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$I$529,0))","v":1.5152895009085463},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$AA$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$I$529,0))","v":1.4395250258631189},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$AA$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$I$529,0))","v":1.3637605508176915},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$AA$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$I$529,0))","v":1.2879960757722642},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$AA$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$I$529,0))","v":1.2122316007268368},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$AA$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$I$529,0))","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"'RFM input'!W22-\n'RFM input'!N22/(1+previous_vanilla)^0.5\n+('RFM input'!G238-'RFM input'!G292)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H592-'RFM input'!N592)","v":9.1362199358756797},{"$f":"H23+H75+H319","v":8.9078144374787875},{"$f":"I23+I75+I319","v":8.6794089390818954},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$AA$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$I$530,0))","v":8.4510034406850032},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$AA$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$I$530,0))","v":8.222597942288111},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$AA$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$I$530,0))","v":7.9941924438912189},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$AA$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$I$530,0))","v":7.7657869454943267},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$AA$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$I$530,0))","v":7.5373814470974345},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$AA$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$I$530,0))","v":7.3089759487005423},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$AA$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$I$530,0))","v":7.0805704503036502},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$AA$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$I$530,0))","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"'RFM input'!W23-\n'RFM input'!N23/(1+previous_vanilla)^0.5\n+('RFM input'!G239-'RFM input'!G293)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H593-'RFM input'!N593)","v":3.8140525505823093},{"$f":"H24+H76+H332","v":3.7187012368177514},{"$f":"I24+I76+I332","v":3.6233499230531936},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$AA$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$I$531,0))","v":3.5279986092886357},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$AA$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$I$531,0))","v":3.4326472955240779},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$AA$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$I$531,0))","v":3.33729598175952},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$AA$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$I$531,0))","v":3.2419446679949622},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$AA$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$I$531,0))","v":3.1465933542304043},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$AA$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$I$531,0))","v":3.0512420404658465},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$AA$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$I$531,0))","v":2.9558907267012886},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$AA$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$I$531,0))","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"'RFM input'!W24-\n'RFM input'!N24/(1+previous_vanilla)^0.5\n+('RFM input'!G240-'RFM input'!G294)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H594-'RFM input'!N594)","v":0.64571995777352853},{"$f":"H25+H77+H345","v":0.6026719605886266},{"$f":"I25+I77+I345","v":0.55962396340372467},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$AA$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$I$532,0))","v":0.51657596621882274},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$AA$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$I$532,0))","v":0.4735279690339208},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$AA$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$I$532,0))","v":0.43047997184901887},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$AA$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$I$532,0))","v":0.38743197466411694},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$AA$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$I$532,0))","v":0.34438397747921501},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$AA$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$I$532,0))","v":0.30133598029431308},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$AA$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$I$532,0))","v":0.25828798310941115},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$AA$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$I$532,0))","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"'RFM input'!W25-\n'RFM input'!N25/(1+previous_vanilla)^0.5\n+('RFM input'!G241-'RFM input'!G295)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H595-'RFM input'!N595)","v":32.331915752340329},{"$f":"H26+H78+H358","v":31.254185227262319},{"$f":"I26+I78+I358","v":30.267874702184308},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$AA$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$I$533,0))","v":29.187096843772963},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$AA$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$I$533,0))","v":28.106318985361618},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$AA$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$I$533,0))","v":27.025541126950273},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$AA$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$I$533,0))","v":25.944763268538928},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$AA$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$I$533,0))","v":24.863985410127583},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$AA$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$I$533,0))","v":23.783207551716238},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$AA$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$I$533,0))","v":22.702429693304893},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$AA$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$I$533,0))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!W26-\n'RFM input'!N26/(1+previous_vanilla)^0.5\n+('RFM input'!G242-'RFM input'!G296)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H596-'RFM input'!N596)","v":0},{"$f":"H27+H79+H371","v":0},{"$f":"I27+I79+I371","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$AA$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$AA$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$AA$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$AA$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$AA$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$AA$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$AA$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$I$534,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$AA$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$I$534,0))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!W27-\n'RFM input'!N27/(1+previous_vanilla)^0.5\n+('RFM input'!G243-'RFM input'!G297)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H597-'RFM input'!N597)","v":0},{"$f":"H28+H80+H384","v":0},{"$f":"I28+I80+I384","v":0},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$AA$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$AA$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$AA$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$AA$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$AA$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$AA$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$AA$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$I$535,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$AA$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$I$535,0))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!W28-\n'RFM input'!N28/(1+previous_vanilla)^0.5\n+('RFM input'!G244-'RFM input'!G298)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H598-'RFM input'!N598)","v":0},{"$f":"H29+H81+H397","v":0},{"$f":"I29+I81+I397","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$AA$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$AA$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$AA$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$AA$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$AA$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$AA$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$AA$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$I$536,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$AA$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$I$536,0))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!W29-\n'RFM input'!N29/(1+previous_vanilla)^0.5\n+('RFM input'!G245-'RFM input'!G299)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H599-'RFM input'!N599)","v":0},{"$f":"H30+H82+H410","v":0},{"$f":"I30+I82+I410","v":0},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$AA$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$AA$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$AA$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$AA$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$AA$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$AA$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$AA$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$I$537,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$AA$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$I$537,0))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!W30-\n'RFM input'!N30/(1+previous_vanilla)^0.5\n+('RFM input'!G246-'RFM input'!G300)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H600-'RFM input'!N600)","v":0},{"$f":"H31+H83+H423","v":0},{"$f":"I31+I83+I423","v":0},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$AA$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$AA$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$AA$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$AA$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$AA$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$AA$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$AA$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$I$538,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$AA$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$I$538,0))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!W31-\n'RFM input'!N31/(1+previous_vanilla)^0.5\n+('RFM input'!G247-'RFM input'!G301)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H601-'RFM input'!N601)","v":0},{"$f":"H32+H84+H436","v":0},{"$f":"I32+I84+I436","v":0},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$AA$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$AA$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$AA$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$AA$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$AA$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$AA$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$AA$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$I$539,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$AA$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$I$539,0))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!W32-\n'RFM input'!N32/(1+previous_vanilla)^0.5\n+('RFM input'!G248-'RFM input'!G302)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H602-'RFM input'!N602)","v":0},{"$f":"H33+H85+H449","v":0},{"$f":"I33+I85+I449","v":0},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$AA$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$AA$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$AA$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$AA$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$AA$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$AA$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$AA$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$I$540,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$AA$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$I$540,0))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!W33-\n'RFM input'!N33/(1+previous_vanilla)^0.5\n+('RFM input'!G249-'RFM input'!G303)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H603-'RFM input'!N603)","v":0},{"$f":"H34+H86+H462","v":0},{"$f":"I34+I86+I462","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$AA$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$AA$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$AA$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$AA$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$AA$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$AA$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$AA$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$I$541,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$AA$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$I$541,0))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!W34-\n'RFM input'!N34/(1+previous_vanilla)^0.5\n+('RFM input'!G250-'RFM input'!G304)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H604-'RFM input'!N604)","v":0},{"$f":"H35+H87+H475","v":0},{"$f":"I35+I87+I475","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$AA$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$AA$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$AA$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$AA$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$AA$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$AA$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$AA$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$I$542,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$AA$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$I$542,0))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!W35-\n'RFM input'!N35/(1+previous_vanilla)^0.5\n+('RFM input'!G251-'RFM input'!G305)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H605-'RFM input'!N605)","v":0},{"$f":"H36+H88+H488","v":0},{"$f":"I36+I88+I488","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$AA$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$AA$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$AA$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$AA$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$AA$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$AA$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$AA$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$I$543,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$AA$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$I$543,0))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!W36-\n'RFM input'!N36/(1+previous_vanilla)^0.5\n+('RFM input'!G252-'RFM input'!G306)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H606-'RFM input'!N606)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$AA$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$AA$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$AA$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$AA$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$AA$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$AA$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$AA$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$I$544,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$AA$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$I$544,0))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!W37-\n'RFM input'!N37/(1+previous_vanilla)^0.5\n+('RFM input'!G253-'RFM input'!G307)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H607-'RFM input'!N607)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$AA$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$AA$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$AA$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$AA$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$AA$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$AA$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$AA$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$I$545,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$AA$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$I$545,0))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!W38-\n'RFM input'!N38/(1+previous_vanilla)^0.5\n+('RFM input'!G254-'RFM input'!G308)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H608-'RFM input'!N608)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$AA$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$AA$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$AA$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$AA$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$AA$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$AA$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$AA$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$I$546,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$AA$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$I$546,0))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!W39-\n'RFM input'!N39/(1+previous_vanilla)^0.5\n+('RFM input'!G255-'RFM input'!G309)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H609-'RFM input'!N609)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$AA$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$AA$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$AA$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$AA$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$AA$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$AA$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$AA$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$I$547,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$AA$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$I$547,0))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!W40-\n'RFM input'!N40/(1+previous_vanilla)^0.5\n+('RFM input'!G256-'RFM input'!G310)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H610-'RFM input'!N610)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$AA$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$AA$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$AA$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$AA$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$AA$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$AA$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$AA$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$I$548,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$AA$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$I$548,0))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!W41-\n'RFM input'!N41/(1+previous_vanilla)^0.5\n+('RFM input'!G257-'RFM input'!G311)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H611-'RFM input'!N611)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$AA$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$AA$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$AA$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$AA$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$AA$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$AA$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$AA$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$I$549,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$AA$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$I$549,0))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!W42-\n'RFM input'!N42/(1+previous_vanilla)^0.5\n+('RFM input'!G258-'RFM input'!G312)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H612-'RFM input'!N612)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$AA$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$AA$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$AA$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$AA$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$AA$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$AA$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$AA$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$I$550,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$AA$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$I$550,0))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!W43-\n'RFM input'!N43/(1+previous_vanilla)^0.5\n+('RFM input'!G259-'RFM input'!G313)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H613-'RFM input'!N613)","v":0},{"$f":"H44+H96+H592","v":0},{"$f":"I44+I96+I592","v":0},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$AA$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$AA$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$AA$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$AA$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$AA$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$AA$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$AA$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$I$551,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$AA$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$I$551,0))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!W44-\n'RFM input'!N44/(1+previous_vanilla)^0.5\n+('RFM input'!G260-'RFM input'!G314)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H614-'RFM input'!N614)","v":0},{"$f":"H45+H97+H605","v":0},{"$f":"I45+I97+I605","v":0},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$AA$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$AA$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$AA$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$AA$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$AA$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$AA$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$AA$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$I$552,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$AA$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$I$552,0))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!W45-\n'RFM input'!N45/(1+previous_vanilla)^0.5\n+('RFM input'!G261-'RFM input'!G315)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H615-'RFM input'!N615)","v":0},{"$f":"H46+H98+H618","v":0},{"$f":"I46+I98+I618","v":0},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$AA$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$AA$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$AA$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$AA$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$AA$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$AA$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$AA$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$I$553,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$AA$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$I$553,0))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!W46-\n'RFM input'!N46/(1+previous_vanilla)^0.5\n+('RFM input'!G262-'RFM input'!G316)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H616-'RFM input'!N616)","v":0},{"$f":"H47+H99+H631","v":0},{"$f":"I47+I99+I631","v":0},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$AA$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$AA$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$AA$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$AA$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$AA$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$AA$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$AA$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$I$554,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$AA$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$I$554,0))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!W47-\n'RFM input'!N47/(1+previous_vanilla)^0.5\n+('RFM input'!G263-'RFM input'!G317)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H617-'RFM input'!N617)","v":0},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$AA$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$AA$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$AA$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$AA$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$AA$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$AA$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$AA$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$I$555,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$AA$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$I$555,0))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!W48-\n'RFM input'!N48/(1+previous_vanilla)^0.5\n+('RFM input'!G264-'RFM input'!G318)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H618-'RFM input'!N618)","v":0},{"$f":"H49+H101+H657","v":0},{"$f":"I49+I101+I657","v":0},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$AA$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$AA$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$AA$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$AA$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$AA$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$AA$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$AA$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$I$556,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$AA$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$I$556,0))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!W49-\n'RFM input'!N49/(1+previous_vanilla)^0.5\n+('RFM input'!G265-'RFM input'!G319)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H619-'RFM input'!N619)","v":0},{"$f":"H50+H102+H670","v":0},{"$f":"I50+I102+I670","v":0},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$AA$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$AA$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$AA$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$AA$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$AA$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$AA$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$AA$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$I$557,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$AA$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$I$557,0))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!W50-\n'RFM input'!N50/(1+previous_vanilla)^0.5\n+('RFM input'!G266-'RFM input'!G320)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H620-'RFM input'!N620)","v":0},{"$f":"H51+H103+H683","v":0},{"$f":"I51+I103+I683","v":0},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$AA$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$AA$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$AA$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$AA$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$AA$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$AA$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$AA$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$I$558,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$AA$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$I$558,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!W51-\n'RFM input'!N51/(1+previous_vanilla)^0.5\n+('RFM input'!G267-'RFM input'!G321)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H621-'RFM input'!N621)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$AA$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$AA$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$AA$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$AA$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$AA$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$AA$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$AA$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$I$559,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$AA$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$I$559,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!W52-\n'RFM input'!N52/(1+previous_vanilla)^0.5\n+('RFM input'!G268-'RFM input'!G322)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H622-'RFM input'!N622)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$AA$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$AA$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$AA$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$AA$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$AA$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$AA$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$AA$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$I$560,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$AA$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$I$560,0))","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"'RFM input'!W53-\n'RFM input'!N53/(1+previous_vanilla)^0.5\n+('RFM input'!G269-'RFM input'!G323)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H623-'RFM input'!N623)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$AA$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$AA$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$AA$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$AA$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$AA$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$AA$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$AA$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$I$561,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$AA$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$I$561,0))","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"'RFM input'!W54-\n'RFM input'!N54/(1+previous_vanilla)^0.5\n+('RFM input'!G270-'RFM input'!G324)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H624-'RFM input'!N624)","v":18.054967119427893},{"$f":"H55+H107+H735","v":17.658969161442194},{"$f":"I55+I107+I735","v":17.220567577956498},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$AA$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$I$562,0))","v":16.768594069470801},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$AA$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$I$562,0))","v":16.315447960985104},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$AA$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$I$562,0))","v":15.862301852499407},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$AA$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$I$562,0))","v":15.409155744013709},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$AA$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$I$562,0))","v":14.956009635528012},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$AA$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$I$562,0))","v":14.502863527042315},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$AA$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$I$562,0))","v":14.049717418556618},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$AA$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$I$562,0))","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"'RFM input'!W55-\n'RFM input'!N55/(1+previous_vanilla)^0.5\n+('RFM input'!G271-'RFM input'!G325)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H625-'RFM input'!N625)","v":0},{"$f":"H56+H108+H748","v":0},{"$f":"I56+I108+I748","v":0},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$AA$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$AA$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$AA$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$AA$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$AA$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$AA$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$AA$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$I$563,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$AA$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$I$563,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!W56-\n'RFM input'!N56/(1+previous_vanilla)^0.5\n+('RFM input'!G272-'RFM input'!G326)\n+IF('RFM input'!$F$570='RFM input'!$H$570,0,'RFM input'!H626-'RFM input'!N626)","v":0},{"$f":"H57+H109+H761","v":0},{"$f":"I57+I109+I761","v":0},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$AA$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$AA$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$AA$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$AA$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$AA$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$AA$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$AA$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$I$564,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$AA$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$I$564,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H60:H109)","v":0.23341712000000001},{"$f":"SUM(I60:I109)","v":0.53714019999999996},0.14502827000000001,0.73845185999999996,0.52536899999999997,1.531255,4.8500000000000001E-3,0.98047267999999999,2.7400000000000001E-2,0]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"'RFM input'!H223-'RFM input'!H277","v":0},{"$f":"'RFM input'!I223-'RFM input'!I277","v":0},{"$f":"'RFM input'!J223-'RFM input'!J277","v":0},{"$f":"'RFM input'!K223-'RFM input'!K277","v":0},{"$f":"'RFM input'!L223-'RFM input'!L277","v":0},{"$f":"'RFM input'!M223-'RFM input'!M277","v":0},{"$f":"'RFM input'!N223-'RFM input'!N277","v":0},{"$f":"'RFM input'!O223-'RFM input'!O277","v":0},{"$f":"'RFM input'!P223-'RFM input'!P277","v":0},{"$f":"'RFM input'!Q223-'RFM input'!Q277","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"'RFM input'!H224-'RFM input'!H278","v":0},{"$f":"'RFM input'!I224-'RFM input'!I278","v":0},{"$f":"'RFM input'!J224-'RFM input'!J278","v":0},{"$f":"'RFM input'!K224-'RFM input'!K278","v":0.42215999999999998},{"$f":"'RFM input'!L224-'RFM input'!L278","v":0},{"$f":"'RFM input'!M224-'RFM input'!M278","v":0},{"$f":"'RFM input'!N224-'RFM input'!N278","v":0},{"$f":"'RFM input'!O224-'RFM input'!O278","v":0},{"$f":"'RFM input'!P224-'RFM input'!P278","v":0},{"$f":"'RFM input'!Q224-'RFM input'!Q278","v":0}]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"'RFM input'!H225-'RFM input'!H279","v":0},{"$f":"'RFM input'!I225-'RFM input'!I279","v":0},{"$f":"'RFM input'!J225-'RFM input'!J279","v":6.7272700000000005E-3},{"$f":"'RFM input'!K225-'RFM input'!K279","v":0},{"$f":"'RFM input'!L225-'RFM input'!L279","v":0},{"$f":"'RFM input'!M225-'RFM input'!M279","v":0},{"$f":"'RFM input'!N225-'RFM input'!N279","v":0},{"$f":"'RFM input'!O225-'RFM input'!O279","v":0},{"$f":"'RFM input'!P225-'RFM input'!P279","v":0},{"$f":"'RFM input'!Q225-'RFM input'!Q279","v":0}]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"'RFM input'!H226-'RFM input'!H280","v":0.1214055},{"$f":"'RFM input'!I226-'RFM input'!I280","v":0},{"$f":"'RFM input'!J226-'RFM input'!J280","v":0.137157},{"$f":"'RFM input'!K226-'RFM input'!K280","v":0},{"$f":"'RFM input'!L226-'RFM input'!L280","v":0},{"$f":"'RFM input'!M226-'RFM input'!M280","v":0},{"$f":"'RFM input'!N226-'RFM input'!N280","v":0},{"$f":"'RFM input'!O226-'RFM input'!O280","v":0},{"$f":"'RFM input'!P226-'RFM input'!P280","v":0},{"$f":"'RFM input'!Q226-'RFM input'!Q280","v":0}]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"'RFM input'!H227-'RFM input'!H281","v":0},{"$f":"'RFM input'!I227-'RFM input'!I281","v":0},{"$f":"'RFM input'!J227-'RFM input'!J281","v":0},{"$f":"'RFM input'!K227-'RFM input'!K281","v":0},{"$f":"'RFM input'!L227-'RFM input'!L281","v":0},{"$f":"'RFM input'!M227-'RFM input'!M281","v":0},{"$f":"'RFM input'!N227-'RFM input'!N281","v":0},{"$f":"'RFM input'!O227-'RFM input'!O281","v":0},{"$f":"'RFM input'!P227-'RFM input'!P281","v":0},{"$f":"'RFM input'!Q227-'RFM input'!Q281","v":0}]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"'RFM input'!H228-'RFM input'!H282","v":3.8041999999999999E-2},{"$f":"'RFM input'!I228-'RFM input'!I282","v":0.4313632},{"$f":"'RFM input'!J228-'RFM input'!J282","v":0},{"$f":"'RFM input'!K228-'RFM input'!K282","v":0.13642185999999998},{"$f":"'RFM input'!L228-'RFM input'!L282","v":0.50536899999999996},{"$f":"'RFM input'!M228-'RFM input'!M282","v":1.531255},{"$f":"'RFM input'!N228-'RFM input'!N282","v":4.8500000000000001E-3},{"$f":"'RFM input'!O228-'RFM input'!O282","v":1.259091E-2},{"$f":"'RFM input'!P228-'RFM input'!P282","v":2.7400000000000001E-2},{"$f":"'RFM input'!Q228-'RFM input'!Q282","v":0}]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"'RFM input'!H229-'RFM input'!H283","v":1.8593400000000003E-2},{"$f":"'RFM input'!I229-'RFM input'!I283","v":0},{"$f":"'RFM input'!J229-'RFM input'!J283","v":0},{"$f":"'RFM input'!K229-'RFM input'!K283","v":0},{"$f":"'RFM input'!L229-'RFM input'!L283","v":0},{"$f":"'RFM input'!M229-'RFM input'!M283","v":0},{"$f":"'RFM input'!N229-'RFM input'!N283","v":0},{"$f":"'RFM input'!O229-'RFM input'!O283","v":0},{"$f":"'RFM input'!P229-'RFM input'!P283","v":0},{"$f":"'RFM input'!Q229-'RFM input'!Q283","v":0}]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"'RFM input'!H230-'RFM input'!H284","v":0},{"$f":"'RFM input'!I230-'RFM input'!I284","v":0},{"$f":"'RFM input'!J230-'RFM input'!J284","v":0},{"$f":"'RFM input'!K230-'RFM input'!K284","v":0.17987},{"$f":"'RFM input'!L230-'RFM input'!L284","v":0.02},{"$f":"'RFM input'!M230-'RFM input'!M284","v":0},{"$f":"'RFM input'!N230-'RFM input'!N284","v":0},{"$f":"'RFM input'!O230-'RFM input'!O284","v":0.96788176999999997},{"$f":"'RFM input'!P230-'RFM input'!P284","v":0},{"$f":"'RFM input'!Q230-'RFM input'!Q284","v":0}]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"'RFM input'!H231-'RFM input'!H285","v":0},{"$f":"'RFM input'!I231-'RFM input'!I285","v":0},{"$f":"'RFM input'!J231-'RFM input'!J285","v":0},{"$f":"'RFM input'!K231-'RFM input'!K285","v":0},{"$f":"'RFM input'!L231-'RFM input'!L285","v":0},{"$f":"'RFM input'!M231-'RFM input'!M285","v":0},{"$f":"'RFM input'!N231-'RFM input'!N285","v":0},{"$f":"'RFM input'!O231-'RFM input'!O285","v":0},{"$f":"'RFM input'!P231-'RFM input'!P285","v":0},{"$f":"'RFM input'!Q231-'RFM input'!Q285","v":0}]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"'RFM input'!H232-'RFM input'!H286","v":0},{"$f":"'RFM input'!I232-'RFM input'!I286","v":0},{"$f":"'RFM input'!J232-'RFM input'!J286","v":0},{"$f":"'RFM input'!K232-'RFM input'!K286","v":0},{"$f":"'RFM input'!L232-'RFM input'!L286","v":0},{"$f":"'RFM input'!M232-'RFM input'!M286","v":0},{"$f":"'RFM input'!N232-'RFM input'!N286","v":0},{"$f":"'RFM input'!O232-'RFM input'!O286","v":0},{"$f":"'RFM input'!P232-'RFM input'!P286","v":0},{"$f":"'RFM input'!Q232-'RFM input'!Q286","v":0}]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"'RFM input'!H233-'RFM input'!H287","v":0},{"$f":"'RFM input'!I233-'RFM input'!I287","v":0},{"$f":"'RFM input'!J233-'RFM input'!J287","v":0},{"$f":"'RFM input'!K233-'RFM input'!K287","v":0},{"$f":"'RFM input'!L233-'RFM input'!L287","v":0},{"$f":"'RFM input'!M233-'RFM input'!M287","v":0},{"$f":"'RFM input'!N233-'RFM input'!N287","v":0},{"$f":"'RFM input'!O233-'RFM input'!O287","v":0},{"$f":"'RFM input'!P233-'RFM input'!P287","v":0},{"$f":"'RFM input'!Q233-'RFM input'!Q287","v":0}]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"'RFM input'!H234-'RFM input'!H288","v":0},{"$f":"'RFM input'!I234-'RFM input'!I288","v":0},{"$f":"'RFM input'!J234-'RFM input'!J288","v":0},{"$f":"'RFM input'!K234-'RFM input'!K288","v":0},{"$f":"'RFM input'!L234-'RFM input'!L288","v":0},{"$f":"'RFM input'!M234-'RFM input'!M288","v":0},{"$f":"'RFM input'!N234-'RFM input'!N288","v":0},{"$f":"'RFM input'!O234-'RFM input'!O288","v":0},{"$f":"'RFM input'!P234-'RFM input'!P288","v":0},{"$f":"'RFM input'!Q234-'RFM input'!Q288","v":0}]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"'RFM input'!H235-'RFM input'!H289","v":0},{"$f":"'RFM input'!I235-'RFM input'!I289","v":0},{"$f":"'RFM input'!J235-'RFM input'!J289","v":0},{"$f":"'RFM input'!K235-'RFM input'!K289","v":0},{"$f":"'RFM input'!L235-'RFM input'!L289","v":0},{"$f":"'RFM input'!M235-'RFM input'!M289","v":0},{"$f":"'RFM input'!N235-'RFM input'!N289","v":0},{"$f":"'RFM input'!O235-'RFM input'!O289","v":0},{"$f":"'RFM input'!P235-'RFM input'!P289","v":0},{"$f":"'RFM input'!Q235-'RFM input'!Q289","v":0}]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"'RFM input'!H236-'RFM input'!H290","v":0},{"$f":"'RFM input'!I236-'RFM input'!I290","v":0},{"$f":"'RFM input'!J236-'RFM input'!J290","v":0},{"$f":"'RFM input'!K236-'RFM input'!K290","v":0},{"$f":"'RFM input'!L236-'RFM input'!L290","v":0},{"$f":"'RFM input'!M236-'RFM input'!M290","v":0},{"$f":"'RFM input'!N236-'RFM input'!N290","v":0},{"$f":"'RFM input'!O236-'RFM input'!O290","v":0},{"$f":"'RFM input'!P236-'RFM input'!P290","v":0},{"$f":"'RFM input'!Q236-'RFM input'!Q290","v":0}]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"'RFM input'!H237-'RFM input'!H291","v":0},{"$f":"'RFM input'!I237-'RFM input'!I291","v":0},{"$f":"'RFM input'!J237-'RFM input'!J291","v":0},{"$f":"'RFM input'!K237-'RFM input'!K291","v":0},{"$f":"'RFM input'!L237-'RFM input'!L291","v":0},{"$f":"'RFM input'!M237-'RFM input'!M291","v":0},{"$f":"'RFM input'!N237-'RFM input'!N291","v":0},{"$f":"'RFM input'!O237-'RFM input'!O291","v":0},{"$f":"'RFM input'!P237-'RFM input'!P291","v":0},{"$f":"'RFM input'!Q237-'RFM input'!Q291","v":0}]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"'RFM input'!H238-'RFM input'!H292","v":0},{"$f":"'RFM input'!I238-'RFM input'!I292","v":0},{"$f":"'RFM input'!J238-'RFM input'!J292","v":0},{"$f":"'RFM input'!K238-'RFM input'!K292","v":0},{"$f":"'RFM input'!L238-'RFM input'!L292","v":0},{"$f":"'RFM input'!M238-'RFM input'!M292","v":0},{"$f":"'RFM input'!N238-'RFM input'!N292","v":0},{"$f":"'RFM input'!O238-'RFM input'!O292","v":0},{"$f":"'RFM input'!P238-'RFM input'!P292","v":0},{"$f":"'RFM input'!Q238-'RFM input'!Q292","v":0}]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"'RFM input'!H239-'RFM input'!H293","v":0},{"$f":"'RFM input'!I239-'RFM input'!I293","v":0},{"$f":"'RFM input'!J239-'RFM input'!J293","v":0},{"$f":"'RFM input'!K239-'RFM input'!K293","v":0},{"$f":"'RFM input'!L239-'RFM input'!L293","v":0},{"$f":"'RFM input'!M239-'RFM input'!M293","v":0},{"$f":"'RFM input'!N239-'RFM input'!N293","v":0},{"$f":"'RFM input'!O239-'RFM input'!O293","v":0},{"$f":"'RFM input'!P239-'RFM input'!P293","v":0},{"$f":"'RFM input'!Q239-'RFM input'!Q293","v":0}]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"'RFM input'!H240-'RFM input'!H294","v":0},{"$f":"'RFM input'!I240-'RFM input'!I294","v":0},{"$f":"'RFM input'!J240-'RFM input'!J294","v":0},{"$f":"'RFM input'!K240-'RFM input'!K294","v":0},{"$f":"'RFM input'!L240-'RFM input'!L294","v":0},{"$f":"'RFM input'!M240-'RFM input'!M294","v":0},{"$f":"'RFM input'!N240-'RFM input'!N294","v":0},{"$f":"'RFM input'!O240-'RFM input'!O294","v":0},{"$f":"'RFM input'!P240-'RFM input'!P294","v":0},{"$f":"'RFM input'!Q240-'RFM input'!Q294","v":0}]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"'RFM input'!H241-'RFM input'!H295","v":0},{"$f":"'RFM input'!I241-'RFM input'!I295","v":9.1420000000000001E-2},{"$f":"'RFM input'!J241-'RFM input'!J295","v":0},{"$f":"'RFM input'!K241-'RFM input'!K295","v":0},{"$f":"'RFM input'!L241-'RFM input'!L295","v":0},{"$f":"'RFM input'!M241-'RFM input'!M295","v":0},{"$f":"'RFM input'!N241-'RFM input'!N295","v":0},{"$f":"'RFM input'!O241-'RFM input'!O295","v":0},{"$f":"'RFM input'!P241-'RFM input'!P295","v":0},{"$f":"'RFM input'!Q241-'RFM input'!Q295","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!H242-'RFM input'!H296","v":0},{"$f":"'RFM input'!I242-'RFM input'!I296","v":0},{"$f":"'RFM input'!J242-'RFM input'!J296","v":0},{"$f":"'RFM input'!K242-'RFM input'!K296","v":0},{"$f":"'RFM input'!L242-'RFM input'!L296","v":0},{"$f":"'RFM input'!M242-'RFM input'!M296","v":0},{"$f":"'RFM input'!N242-'RFM input'!N296","v":0},{"$f":"'RFM input'!O242-'RFM input'!O296","v":0},{"$f":"'RFM input'!P242-'RFM input'!P296","v":0},{"$f":"'RFM input'!Q242-'RFM input'!Q296","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!H243-'RFM input'!H297","v":0},{"$f":"'RFM input'!I243-'RFM input'!I297","v":0},{"$f":"'RFM input'!J243-'RFM input'!J297","v":0},{"$f":"'RFM input'!K243-'RFM input'!K297","v":0},{"$f":"'RFM input'!L243-'RFM input'!L297","v":0},{"$f":"'RFM input'!M243-'RFM input'!M297","v":0},{"$f":"'RFM input'!N243-'RFM input'!N297","v":0},{"$f":"'RFM input'!O243-'RFM input'!O297","v":0},{"$f":"'RFM input'!P243-'RFM input'!P297","v":0},{"$f":"'RFM input'!Q243-'RFM input'!Q297","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!H244-'RFM input'!H298","v":0},{"$f":"'RFM input'!I244-'RFM input'!I298","v":0},{"$f":"'RFM input'!J244-'RFM input'!J298","v":0},{"$f":"'RFM input'!K244-'RFM input'!K298","v":0},{"$f":"'RFM input'!L244-'RFM input'!L298","v":0},{"$f":"'RFM input'!M244-'RFM input'!M298","v":0},{"$f":"'RFM input'!N244-'RFM input'!N298","v":0},{"$f":"'RFM input'!O244-'RFM input'!O298","v":0},{"$f":"'RFM input'!P244-'RFM input'!P298","v":0},{"$f":"'RFM input'!Q244-'RFM input'!Q298","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!H245-'RFM input'!H299","v":0},{"$f":"'RFM input'!I245-'RFM input'!I299","v":0},{"$f":"'RFM input'!J245-'RFM input'!J299","v":0},{"$f":"'RFM input'!K245-'RFM input'!K299","v":0},{"$f":"'RFM input'!L245-'RFM input'!L299","v":0},{"$f":"'RFM input'!M245-'RFM input'!M299","v":0},{"$f":"'RFM input'!N245-'RFM input'!N299","v":0},{"$f":"'RFM input'!O245-'RFM input'!O299","v":0},{"$f":"'RFM input'!P245-'RFM input'!P299","v":0},{"$f":"'RFM input'!Q245-'RFM input'!Q299","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!H246-'RFM input'!H300","v":0},{"$f":"'RFM input'!I246-'RFM input'!I300","v":0},{"$f":"'RFM input'!J246-'RFM input'!J300","v":0},{"$f":"'RFM input'!K246-'RFM input'!K300","v":0},{"$f":"'RFM input'!L246-'RFM input'!L300","v":0},{"$f":"'RFM input'!M246-'RFM input'!M300","v":0},{"$f":"'RFM input'!N246-'RFM input'!N300","v":0},{"$f":"'RFM input'!O246-'RFM input'!O300","v":0},{"$f":"'RFM input'!P246-'RFM input'!P300","v":0},{"$f":"'RFM input'!Q246-'RFM input'!Q300","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!H247-'RFM input'!H301","v":0},{"$f":"'RFM input'!I247-'RFM input'!I301","v":0},{"$f":"'RFM input'!J247-'RFM input'!J301","v":0},{"$f":"'RFM input'!K247-'RFM input'!K301","v":0},{"$f":"'RFM input'!L247-'RFM input'!L301","v":0},{"$f":"'RFM input'!M247-'RFM input'!M301","v":0},{"$f":"'RFM input'!N247-'RFM input'!N301","v":0},{"$f":"'RFM input'!O247-'RFM input'!O301","v":0},{"$f":"'RFM input'!P247-'RFM input'!P301","v":0},{"$f":"'RFM input'!Q247-'RFM input'!Q301","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!H248-'RFM input'!H302","v":0},{"$f":"'RFM input'!I248-'RFM input'!I302","v":0},{"$f":"'RFM input'!J248-'RFM input'!J302","v":0},{"$f":"'RFM input'!K248-'RFM input'!K302","v":0},{"$f":"'RFM input'!L248-'RFM input'!L302","v":0},{"$f":"'RFM input'!M248-'RFM input'!M302","v":0},{"$f":"'RFM input'!N248-'RFM input'!N302","v":0},{"$f":"'RFM input'!O248-'RFM input'!O302","v":0},{"$f":"'RFM input'!P248-'RFM input'!P302","v":0},{"$f":"'RFM input'!Q248-'RFM input'!Q302","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!H249-'RFM input'!H303","v":0},{"$f":"'RFM input'!I249-'RFM input'!I303","v":0},{"$f":"'RFM input'!J249-'RFM input'!J303","v":0},{"$f":"'RFM input'!K249-'RFM input'!K303","v":0},{"$f":"'RFM input'!L249-'RFM input'!L303","v":0},{"$f":"'RFM input'!M249-'RFM input'!M303","v":0},{"$f":"'RFM input'!N249-'RFM input'!N303","v":0},{"$f":"'RFM input'!O249-'RFM input'!O303","v":0},{"$f":"'RFM input'!P249-'RFM input'!P303","v":0},{"$f":"'RFM input'!Q249-'RFM input'!Q303","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!H250-'RFM input'!H304","v":0},{"$f":"'RFM input'!I250-'RFM input'!I304","v":0},{"$f":"'RFM input'!J250-'RFM input'!J304","v":0},{"$f":"'RFM input'!K250-'RFM input'!K304","v":0},{"$f":"'RFM input'!L250-'RFM input'!L304","v":0},{"$f":"'RFM input'!M250-'RFM input'!M304","v":0},{"$f":"'RFM input'!N250-'RFM input'!N304","v":0},{"$f":"'RFM input'!O250-'RFM input'!O304","v":0},{"$f":"'RFM input'!P250-'RFM input'!P304","v":0},{"$f":"'RFM input'!Q250-'RFM input'!Q304","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H251-'RFM input'!H305","v":0},{"$f":"'RFM input'!I251-'RFM input'!I305","v":0},{"$f":"'RFM input'!J251-'RFM input'!J305","v":0},{"$f":"'RFM input'!K251-'RFM input'!K305","v":0},{"$f":"'RFM input'!L251-'RFM input'!L305","v":0},{"$f":"'RFM input'!M251-'RFM input'!M305","v":0},{"$f":"'RFM input'!N251-'RFM input'!N305","v":0},{"$f":"'RFM input'!O251-'RFM input'!O305","v":0},{"$f":"'RFM input'!P251-'RFM input'!P305","v":0},{"$f":"'RFM input'!Q251-'RFM input'!Q305","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!H252-'RFM input'!H306","v":0},{"$f":"'RFM input'!I252-'RFM input'!I306","v":0},{"$f":"'RFM input'!J252-'RFM input'!J306","v":0},{"$f":"'RFM input'!K252-'RFM input'!K306","v":0},{"$f":"'RFM input'!L252-'RFM input'!L306","v":0},{"$f":"'RFM input'!M252-'RFM input'!M306","v":0},{"$f":"'RFM input'!N252-'RFM input'!N306","v":0},{"$f":"'RFM input'!O252-'RFM input'!O306","v":0},{"$f":"'RFM input'!P252-'RFM input'!P306","v":0},{"$f":"'RFM input'!Q252-'RFM input'!Q306","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!H253-'RFM input'!H307","v":0},{"$f":"'RFM input'!I253-'RFM input'!I307","v":0},{"$f":"'RFM input'!J253-'RFM input'!J307","v":0},{"$f":"'RFM input'!K253-'RFM input'!K307","v":0},{"$f":"'RFM input'!L253-'RFM input'!L307","v":0},{"$f":"'RFM input'!M253-'RFM input'!M307","v":0},{"$f":"'RFM input'!N253-'RFM input'!N307","v":0},{"$f":"'RFM input'!O253-'RFM input'!O307","v":0},{"$f":"'RFM input'!P253-'RFM input'!P307","v":0},{"$f":"'RFM input'!Q253-'RFM input'!Q307","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!H254-'RFM input'!H308","v":0},{"$f":"'RFM input'!I254-'RFM input'!I308","v":0},{"$f":"'RFM input'!J254-'RFM input'!J308","v":0},{"$f":"'RFM input'!K254-'RFM input'!K308","v":0},{"$f":"'RFM input'!L254-'RFM input'!L308","v":0},{"$f":"'RFM input'!M254-'RFM input'!M308","v":0},{"$f":"'RFM input'!N254-'RFM input'!N308","v":0},{"$f":"'RFM input'!O254-'RFM input'!O308","v":0},{"$f":"'RFM input'!P254-'RFM input'!P308","v":0},{"$f":"'RFM input'!Q254-'RFM input'!Q308","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!H255-'RFM input'!H309","v":0},{"$f":"'RFM input'!I255-'RFM input'!I309","v":0},{"$f":"'RFM input'!J255-'RFM input'!J309","v":0},{"$f":"'RFM input'!K255-'RFM input'!K309","v":0},{"$f":"'RFM input'!L255-'RFM input'!L309","v":0},{"$f":"'RFM input'!M255-'RFM input'!M309","v":0},{"$f":"'RFM input'!N255-'RFM input'!N309","v":0},{"$f":"'RFM input'!O255-'RFM input'!O309","v":0},{"$f":"'RFM input'!P255-'RFM input'!P309","v":0},{"$f":"'RFM input'!Q255-'RFM input'!Q309","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!H256-'RFM input'!H310","v":0},{"$f":"'RFM input'!I256-'RFM input'!I310","v":0},{"$f":"'RFM input'!J256-'RFM input'!J310","v":0},{"$f":"'RFM input'!K256-'RFM input'!K310","v":0},{"$f":"'RFM input'!L256-'RFM input'!L310","v":0},{"$f":"'RFM input'!M256-'RFM input'!M310","v":0},{"$f":"'RFM input'!N256-'RFM input'!N310","v":0},{"$f":"'RFM input'!O256-'RFM input'!O310","v":0},{"$f":"'RFM input'!P256-'RFM input'!P310","v":0},{"$f":"'RFM input'!Q256-'RFM input'!Q310","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!H257-'RFM input'!H311","v":0},{"$f":"'RFM input'!I257-'RFM input'!I311","v":0},{"$f":"'RFM input'!J257-'RFM input'!J311","v":0},{"$f":"'RFM input'!K257-'RFM input'!K311","v":0},{"$f":"'RFM input'!L257-'RFM input'!L311","v":0},{"$f":"'RFM input'!M257-'RFM input'!M311","v":0},{"$f":"'RFM input'!N257-'RFM input'!N311","v":0},{"$f":"'RFM input'!O257-'RFM input'!O311","v":0},{"$f":"'RFM input'!P257-'RFM input'!P311","v":0},{"$f":"'RFM input'!Q257-'RFM input'!Q311","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!H258-'RFM input'!H312","v":0},{"$f":"'RFM input'!I258-'RFM input'!I312","v":0},{"$f":"'RFM input'!J258-'RFM input'!J312","v":0},{"$f":"'RFM input'!K258-'RFM input'!K312","v":0},{"$f":"'RFM input'!L258-'RFM input'!L312","v":0},{"$f":"'RFM input'!M258-'RFM input'!M312","v":0},{"$f":"'RFM input'!N258-'RFM input'!N312","v":0},{"$f":"'RFM input'!O258-'RFM input'!O312","v":0},{"$f":"'RFM input'!P258-'RFM input'!P312","v":0},{"$f":"'RFM input'!Q258-'RFM input'!Q312","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!H259-'RFM input'!H313","v":0},{"$f":"'RFM input'!I259-'RFM input'!I313","v":0},{"$f":"'RFM input'!J259-'RFM input'!J313","v":0},{"$f":"'RFM input'!K259-'RFM input'!K313","v":0},{"$f":"'RFM input'!L259-'RFM input'!L313","v":0},{"$f":"'RFM input'!M259-'RFM input'!M313","v":0},{"$f":"'RFM input'!N259-'RFM input'!N313","v":0},{"$f":"'RFM input'!O259-'RFM input'!O313","v":0},{"$f":"'RFM input'!P259-'RFM input'!P313","v":0},{"$f":"'RFM input'!Q259-'RFM input'!Q313","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!H260-'RFM input'!H314","v":0},{"$f":"'RFM input'!I260-'RFM input'!I314","v":0},{"$f":"'RFM input'!J260-'RFM input'!J314","v":0},{"$f":"'RFM input'!K260-'RFM input'!K314","v":0},{"$f":"'RFM input'!L260-'RFM input'!L314","v":0},{"$f":"'RFM input'!M260-'RFM input'!M314","v":0},{"$f":"'RFM input'!N260-'RFM input'!N314","v":0},{"$f":"'RFM input'!O260-'RFM input'!O314","v":0},{"$f":"'RFM input'!P260-'RFM input'!P314","v":0},{"$f":"'RFM input'!Q260-'RFM input'!Q314","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!H261-'RFM input'!H315","v":0},{"$f":"'RFM input'!I261-'RFM input'!I315","v":0},{"$f":"'RFM input'!J261-'RFM input'!J315","v":0},{"$f":"'RFM input'!K261-'RFM input'!K315","v":0},{"$f":"'RFM input'!L261-'RFM input'!L315","v":0},{"$f":"'RFM input'!M261-'RFM input'!M315","v":0},{"$f":"'RFM input'!N261-'RFM input'!N315","v":0},{"$f":"'RFM input'!O261-'RFM input'!O315","v":0},{"$f":"'RFM input'!P261-'RFM input'!P315","v":0},{"$f":"'RFM input'!Q261-'RFM input'!Q315","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!H262-'RFM input'!H316","v":0},{"$f":"'RFM input'!I262-'RFM input'!I316","v":0},{"$f":"'RFM input'!J262-'RFM input'!J316","v":0},{"$f":"'RFM input'!K262-'RFM input'!K316","v":0},{"$f":"'RFM input'!L262-'RFM input'!L316","v":0},{"$f":"'RFM input'!M262-'RFM input'!M316","v":0},{"$f":"'RFM input'!N262-'RFM input'!N316","v":0},{"$f":"'RFM input'!O262-'RFM input'!O316","v":0},{"$f":"'RFM input'!P262-'RFM input'!P316","v":0},{"$f":"'RFM input'!Q262-'RFM input'!Q316","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!H263-'RFM input'!H317","v":0},{"$f":"'RFM input'!I263-'RFM input'!I317","v":0},{"$f":"'RFM input'!J263-'RFM input'!J317","v":0},{"$f":"'RFM input'!K263-'RFM input'!K317","v":0},{"$f":"'RFM input'!L263-'RFM input'!L317","v":0},{"$f":"'RFM input'!M263-'RFM input'!M317","v":0},{"$f":"'RFM input'!N263-'RFM input'!N317","v":0},{"$f":"'RFM input'!O263-'RFM input'!O317","v":0},{"$f":"'RFM input'!P263-'RFM input'!P317","v":0},{"$f":"'RFM input'!Q263-'RFM input'!Q317","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!H264-'RFM input'!H318","v":0},{"$f":"'RFM input'!I264-'RFM input'!I318","v":0},{"$f":"'RFM input'!J264-'RFM input'!J318","v":0},{"$f":"'RFM input'!K264-'RFM input'!K318","v":0},{"$f":"'RFM input'!L264-'RFM input'!L318","v":0},{"$f":"'RFM input'!M264-'RFM input'!M318","v":0},{"$f":"'RFM input'!N264-'RFM input'!N318","v":0},{"$f":"'RFM input'!O264-'RFM input'!O318","v":0},{"$f":"'RFM input'!P264-'RFM input'!P318","v":0},{"$f":"'RFM input'!Q264-'RFM input'!Q318","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!H265-'RFM input'!H319","v":0},{"$f":"'RFM input'!I265-'RFM input'!I319","v":0},{"$f":"'RFM input'!J265-'RFM input'!J319","v":0},{"$f":"'RFM input'!K265-'RFM input'!K319","v":0},{"$f":"'RFM input'!L265-'RFM input'!L319","v":0},{"$f":"'RFM input'!M265-'RFM input'!M319","v":0},{"$f":"'RFM input'!N265-'RFM input'!N319","v":0},{"$f":"'RFM input'!O265-'RFM input'!O319","v":0},{"$f":"'RFM input'!P265-'RFM input'!P319","v":0},{"$f":"'RFM input'!Q265-'RFM input'!Q319","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!H266-'RFM input'!H320","v":0},{"$f":"'RFM input'!I266-'RFM input'!I320","v":0},{"$f":"'RFM input'!J266-'RFM input'!J320","v":0},{"$f":"'RFM input'!K266-'RFM input'!K320","v":0},{"$f":"'RFM input'!L266-'RFM input'!L320","v":0},{"$f":"'RFM input'!M266-'RFM input'!M320","v":0},{"$f":"'RFM input'!N266-'RFM input'!N320","v":0},{"$f":"'RFM input'!O266-'RFM input'!O320","v":0},{"$f":"'RFM input'!P266-'RFM input'!P320","v":0},{"$f":"'RFM input'!Q266-'RFM input'!Q320","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!H267-'RFM input'!H321","v":0},{"$f":"'RFM input'!I267-'RFM input'!I321","v":0},{"$f":"'RFM input'!J267-'RFM input'!J321","v":0},{"$f":"'RFM input'!K267-'RFM input'!K321","v":0},{"$f":"'RFM input'!L267-'RFM input'!L321","v":0},{"$f":"'RFM input'!M267-'RFM input'!M321","v":0},{"$f":"'RFM input'!N267-'RFM input'!N321","v":0},{"$f":"'RFM input'!O267-'RFM input'!O321","v":0},{"$f":"'RFM input'!P267-'RFM input'!P321","v":0},{"$f":"'RFM input'!Q267-'RFM input'!Q321","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!H268-'RFM input'!H322","v":0},{"$f":"'RFM input'!I268-'RFM input'!I322","v":0},{"$f":"'RFM input'!J268-'RFM input'!J322","v":0},{"$f":"'RFM input'!K268-'RFM input'!K322","v":0},{"$f":"'RFM input'!L268-'RFM input'!L322","v":0},{"$f":"'RFM input'!M268-'RFM input'!M322","v":0},{"$f":"'RFM input'!N268-'RFM input'!N322","v":0},{"$f":"'RFM input'!O268-'RFM input'!O322","v":0},{"$f":"'RFM input'!P268-'RFM input'!P322","v":0},{"$f":"'RFM input'!Q268-'RFM input'!Q322","v":0}]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"'RFM input'!H269-'RFM input'!H323","v":0},{"$f":"'RFM input'!I269-'RFM input'!I323","v":0},{"$f":"'RFM input'!J269-'RFM input'!J323","v":0},{"$f":"'RFM input'!K269-'RFM input'!K323","v":0},{"$f":"'RFM input'!L269-'RFM input'!L323","v":0},{"$f":"'RFM input'!M269-'RFM input'!M323","v":0},{"$f":"'RFM input'!N269-'RFM input'!N323","v":0},{"$f":"'RFM input'!O269-'RFM input'!O323","v":0},{"$f":"'RFM input'!P269-'RFM input'!P323","v":0},{"$f":"'RFM input'!Q269-'RFM input'!Q323","v":0}]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"'RFM input'!H270-'RFM input'!H324","v":5.5376219999999997E-2},{"$f":"'RFM input'!I270-'RFM input'!I324","v":1.4357E-2},{"$f":"'RFM input'!J270-'RFM input'!J324","v":1.1440000000000001E-3},{"$f":"'RFM input'!K270-'RFM input'!K324","v":0},{"$f":"'RFM input'!L270-'RFM input'!L324","v":0},{"$f":"'RFM input'!M270-'RFM input'!M324","v":0},{"$f":"'RFM input'!N270-'RFM input'!N324","v":0},{"$f":"'RFM input'!O270-'RFM input'!O324","v":0},{"$f":"'RFM input'!P270-'RFM input'!P324","v":0},{"$f":"'RFM input'!Q270-'RFM input'!Q324","v":0}]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"'RFM input'!H271-'RFM input'!H325","v":0},{"$f":"'RFM input'!I271-'RFM input'!I325","v":0},{"$f":"'RFM input'!J271-'RFM input'!J325","v":0},{"$f":"'RFM input'!K271-'RFM input'!K325","v":0},{"$f":"'RFM input'!L271-'RFM input'!L325","v":0},{"$f":"'RFM input'!M271-'RFM input'!M325","v":0},{"$f":"'RFM input'!N271-'RFM input'!N325","v":0},{"$f":"'RFM input'!O271-'RFM input'!O325","v":0},{"$f":"'RFM input'!P271-'RFM input'!P325","v":0},{"$f":"'RFM input'!Q271-'RFM input'!Q325","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H272-'RFM input'!H326","v":0},{"$f":"'RFM input'!I272-'RFM input'!I326","v":0},{"$f":"'RFM input'!J272-'RFM input'!J326","v":0},{"$f":"'RFM input'!K272-'RFM input'!K326","v":0},{"$f":"'RFM input'!L272-'RFM input'!L326","v":0},{"$f":"'RFM input'!M272-'RFM input'!M326","v":0},{"$f":"'RFM input'!N272-'RFM input'!N326","v":0},{"$f":"'RFM input'!O272-'RFM input'!O326","v":0},{"$f":"'RFM input'!P272-'RFM input'!P326","v":0},{"$f":"'RFM input'!Q272-'RFM input'!Q326","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-28.408441787085042},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-28.415622570085041},-28.436283356418375,-28.439909063168376,{"$f":"L124+L137+L150+L163+L176+L189+L202+L215+L228+L241+L254+L267+L280+L293+L306+L319+L332+L345+L358+L371+L384+L397+L410+L423+L436+L449+L462+L475+L488+L501+L514+L527+L540+L553+L566+L579+L592+L605+L618+L631+L644+L657+L670+L683+L696+L709+L722+L735+L748+L761","v":-28.46041668756838},-28.481131447568377,-28.54238164756838,-28.542575647568377,-28.562618555425697,0]
[null,{"$f":"Asset1","v":"AC FILTERS"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F112:F112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F112:H112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F112:I112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F112:J112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F112:K112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F112:L112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F112:M112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F112:N112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F112:O112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F112:P112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0.82078181299212971}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:H114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:I114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:J114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:K114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:L114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:M114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:N114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:O114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:P114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:I115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:J115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:K115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:L115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:M115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:N115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:O115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:P115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:J116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:K116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:L116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:M116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:N116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:O116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:P116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:K117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:L117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:M117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:N117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:O117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:P117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:L118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:M118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:N118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:O118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:P118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:M119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:N119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:O119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:P119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:N120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:O120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:P120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:O121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:P121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$223-'RFM input'!$P$277)-SUM($P122:P122),('RFM input'!$P$223-'RFM input'!$P$277)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(H112:H123))","v":-0.82078181299212971},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(I112:I123))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:I124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(J112:J123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(K112:K123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(L112:L123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(M112:M123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(N112:N123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(O112:O123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(P112:P123)))","v":-0.82078181299212971},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C124,'RFM input'!$E$461:$E$510,0)),-SUM(Q112:Q123)))","v":0}]
[null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F125:F125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F125:H125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F125:I125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F125:J125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F125:K125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F125:L125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F125:M125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F125:N125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F125:O125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F125:P125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.18014953096384126}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:H127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:I127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:J127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:K127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:L127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:M127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:N127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:O127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:P127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:I128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:J128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:K128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:L128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:M128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:N128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:O128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:P128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:J129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:K129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:L129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:M129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:N129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:O129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:P129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:K130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:L130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:M130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:N130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:O130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:P130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":1.0553999999999999E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:L131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:M131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:N131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:O131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:P131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:M132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:N132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:O132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:P132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:N133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:O133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:P133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:O134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:P134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$224-'RFM input'!$P$278)-SUM($P135:P135),('RFM input'!$P$224-'RFM input'!$P$278)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(H125:H136))","v":-0.18014953096384126},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(I125:I136))","v":-0.18014953096384126},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(J125:J136)))","v":-0.18014953096384126},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(K125:K136)))","v":-0.18014953096384126},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(L125:L136)))","v":-0.19070353096384127},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(M125:M136)))","v":-0.19070353096384127},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(N125:N136)))","v":-0.19070353096384127},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(O125:O136)))","v":-0.19070353096384127},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(P125:P136)))","v":-0.19070353096384127},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C137,'RFM input'!$E$461:$E$510,0)),-SUM(Q125:Q136)))","v":0}]
[null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F138:F138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F138:H138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F138:I138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F138:J138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F138:K138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F138:L138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F138:M138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F138:N138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F138:O138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F138:P138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.33875186451419037}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:H140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:I140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:J140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:K140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:L140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:M140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:N140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:O140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:P140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:I141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:J141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:K141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:L141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:M141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:N141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:O141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:P141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:J142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:K142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:L142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:M142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:N142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:O142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:P142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":1.6818175000000001E-4}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:K143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:L143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:M143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:N143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:O143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:P143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:L144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:M144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:N144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:O144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:P144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:M145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:N145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:O145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:P145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:N146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:O146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:P146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:O147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:P147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$225-'RFM input'!$P$279)-SUM($P148:P148),('RFM input'!$P$225-'RFM input'!$P$279)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(H138:H149))","v":-0.33875186451419037},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(I138:I149))","v":-0.33875186451419037},{"$f":"IF(COUNT($H150:I150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(J138:J149)))","v":-0.33875186451419037},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(K138:K149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(L138:L149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(M138:M149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(N138:N149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(O138:O149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(P138:P149)))","v":-0.33892004626419037},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C150,'RFM input'!$E$461:$E$510,0)),-SUM(Q138:Q149)))","v":0}]
[null,{"$f":"Asset4","v":"CABLE"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F151:F151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F151:H151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F151:I151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F151:J151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F151:K151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F151:L151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F151:M151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F151:N151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F151:O151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F151:P151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":14.583370006329222}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:H153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:I153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:J153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:K153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:L153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:M153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:N153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:O153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:P153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":3.0351375E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:I154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:J154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:K154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:L154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:M154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:N154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:O154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:P154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:J155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:K155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:L155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:M155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:N155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:O155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:P155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":3.4289250000000002E-3}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:K156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:L156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:M156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:N156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:O156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:P156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:L157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:M157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:N157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:O157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:P157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:M158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:N158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:O158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:P158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:N159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:O159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:P159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:O160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:P160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$226-'RFM input'!$P$280)-SUM($P161:P161),('RFM input'!$P$226-'RFM input'!$P$280)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(H151:H162))","v":-14.583370006329222},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(I151:I162))","v":-14.586405143829221},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(J151:J162)))","v":-14.586405143829221},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(K151:K162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(L151:L162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(M151:M162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(N151:N162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(O151:O162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(P151:P162)))","v":-14.589834068829221},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C163,'RFM input'!$E$461:$E$510,0)),-SUM(Q151:Q162)))","v":0}]
[null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F164:F164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F164:H164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F164:I164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F164:J164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F164:K164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F164:L164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F164:M164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F164:N164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F164:O164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F164:P164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.30133598029431324}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:H166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:I166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:J166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:K166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:L166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:M166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:N166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:O166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:P166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:I167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:J167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:K167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:L167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:M167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:N167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:O167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:P167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:J168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:K168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:L168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:M168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:N168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:O168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:P168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:K169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:L169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:M169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:N169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:O169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:P169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:L170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:M170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:N170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:O170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:P170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:M171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:N171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:O171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:P171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:N172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:O172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:P172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:O173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:P173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$227-'RFM input'!$P$281)-SUM($P174:P174),('RFM input'!$P$227-'RFM input'!$P$281)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(H164:H175))","v":-0.30133598029431324},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(I164:I175))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(J164:J175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(K164:K175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(L164:L175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(M164:M175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(N164:N175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(O164:O175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(P164:P175)))","v":-0.30133598029431324},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C176,'RFM input'!$E$461:$E$510,0)),-SUM(Q164:Q175)))","v":0}]
[null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F177:F177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F177:H177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F177:I177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F177:J177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F177:K177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F177:L177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F177:M177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F177:N177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F177:O177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F177:P177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":7.2826979105788601}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:H179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:I179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:J179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:K179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:L179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:M179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:N179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:O179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:P179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":1.5216800000000001E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:I180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:J180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:K180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:L180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:M180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:N180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:O180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:P180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":1.7254528000000002E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:J181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:K181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:L181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:M181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:N181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:O181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:P181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:K182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:L182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:M182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:N182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:O182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:P182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":5.4568743999999988E-3}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:L183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":2.0214759999999998E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:M183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":2.0214759999999998E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:N183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":2.0214759999999998E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:O183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":2.0214759999999998E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:P183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":2.0214759999999998E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:M184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":6.1250200000000005E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:N184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":6.1250200000000005E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:O184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":6.1250200000000005E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:P184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":6.1250200000000005E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:N185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":1.94E-4},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:O185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":1.94E-4},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:P185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":1.94E-4}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:O186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":5.0363640000000004E-4},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:P186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":5.0363640000000004E-4}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$228-'RFM input'!$P$282)-SUM($P187:P187),('RFM input'!$P$228-'RFM input'!$P$282)/A6taxstdlife))","v":1.096E-3}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(H177:H188))","v":-7.2826979105788601},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(I177:I188))","v":-7.2842195905788598},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(J177:J188)))","v":-7.3014741185788594},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(K177:K188)))","v":-7.3014741185788594},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(L177:L188)))","v":-7.3069309929788595},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(M177:M188)))","v":-7.3271457529788595},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(N177:N188)))","v":-7.3883959529788594},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(O177:O188)))","v":-7.388589952978859},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(P177:P188)))","v":-7.3890935893788594},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C189,'RFM input'!$E$461:$E$510,0)),-SUM(Q177:Q188)))","v":0}]
[null,{"$f":"Asset7","v":"DC FILTER"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F190:F190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F190:H190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F190:I190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F190:J190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F190:K190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F190:L190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F190:M190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F190:N190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F190:O190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F190:P190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":1.7907966828919191E-2}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:H192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:I192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:J192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:K192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:L192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:M192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:N192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:O192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:P192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.2395600000000002E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:I193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:J193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:K193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:L193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:M193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:N193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:O193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:P193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:J194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:K194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:L194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:M194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:N194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:O194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:P194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:K195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:L195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:M195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:N195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:O195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:P195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:L196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:M196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:N196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:O196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:P196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:M197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:N197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:O197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:P197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:N198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:O198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:P198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:O199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:P199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$229-'RFM input'!$P$283)-SUM($P200:P200),('RFM input'!$P$229-'RFM input'!$P$283)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(H190:H201))","v":-1.7907966828919191E-2},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(I190:I201))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(J190:J201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(K190:K201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(L190:L201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(M190:M201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(N190:N201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(O190:O201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(P190:P201)))","v":-1.9147526828919192E-2},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C202,'RFM input'!$E$461:$E$510,0)),-SUM(Q190:Q201)))","v":0}]
[null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F203:F203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F203:H203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F203:I203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F203:J203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F203:K203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F203:L203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F203:M203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F203:N203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F203:O203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F203:P203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":3.7057150910003049E-2}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:H205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:I205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:J205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:K205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:L205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:M205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:N205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:O205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:P205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:I206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:J206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:K206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:L206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:M206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:N206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:O206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:P206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:J207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:K207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:L207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:M207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:N207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:O207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:P207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:K208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:L208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:M208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:N208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:O208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:P208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":4.4967499999999999E-3}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:L209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":5.0000000000000001E-4},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:M209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":5.0000000000000001E-4},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:N209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":5.0000000000000001E-4},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:O209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":5.0000000000000001E-4},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:P209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":5.0000000000000001E-4}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:M210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:N210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:O210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:P210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:N211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:O211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:P211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:O212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":2.4197044250000001E-2},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:P212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":2.4197044250000001E-2}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$230-'RFM input'!$P$284)-SUM($P213:P213),('RFM input'!$P$230-'RFM input'!$P$284)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(H203:H214))","v":-3.7057150910003049E-2},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(I203:I214))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(J203:J214)))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(K203:K214)))","v":-3.7057150910003049E-2},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(L203:L214)))","v":-4.155390091000305E-2},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(M203:M214)))","v":-4.205390091000305E-2},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(N203:N214)))","v":-4.205390091000305E-2},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(O203:O214)))","v":-4.205390091000305E-2},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(P203:P214)))","v":-6.6250945160003044E-2},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C215,'RFM input'!$E$461:$E$510,0)),-SUM(Q203:Q214)))","v":0}]
[null,{"$f":"Asset9","v":"EASEMENT"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F216:F216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F216:H216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F216:I216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F216:J216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F216:K216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F216:L216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F216:M216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F216:N216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F216:O216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F216:P216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:H218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:I218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:J218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:K218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:L218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:M218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:N218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:O218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:P218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:I219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:J219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:K219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:L219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:M219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:N219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:O219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:P219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:J220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:K220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:L220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:M220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:N220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:O220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:P220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:K221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:L221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:M221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:N221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:O221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:P221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:L222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:M222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:N222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:O222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:P222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:M223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:N223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:O223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:P223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:N224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:O224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:P224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:O225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:P225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$231-'RFM input'!$P$285)-SUM($P226:P226),('RFM input'!$P$231-'RFM input'!$P$285)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(H216:H227))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(I216:I227))","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(J216:J227)))","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(K216:K227)))","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(L216:L227)))","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(M216:M227)))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(N216:N227)))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(O216:O227)))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(P216:P227)))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C228,'RFM input'!$E$461:$E$510,0)),-SUM(Q216:Q227)))","v":0}]
[null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F229:F229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F229:H229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F229:I229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F229:J229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F229:K229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F229:L229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F229:M229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F229:N229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F229:O229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F229:P229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:H231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:I231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:J231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:K231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:L231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:M231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:N231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:O231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:P231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:I232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:J232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:K232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:L232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:M232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:N232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:O232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:P232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:J233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:K233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:L233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:M233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:N233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:O233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:P233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:K234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:L234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:M234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:N234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:O234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:P234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:L235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:M235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:N235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:O235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:P235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:M236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:N236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:O236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:P236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:N237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:O237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:P237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:O238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:P238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$232-'RFM input'!$P$286)-SUM($P239:P239),('RFM input'!$P$232-'RFM input'!$P$286)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(H229:H240))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(I229:I240))","v":0},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(J229:J240)))","v":0},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(K229:K240)))","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(L229:L240)))","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(M229:M240)))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(N229:N240)))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(O229:O240)))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(P229:P240)))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C241,'RFM input'!$E$461:$E$510,0)),-SUM(Q229:Q240)))","v":0}]
[null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.52633351224740055}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:H244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:I244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:J244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:K244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:L244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:M244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:N244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:O244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:P244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:I245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:J245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:K245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:L245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:M245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:N245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:O245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:P245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:J246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:K246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:L246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:M246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:N246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:O246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:P246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:K247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:L247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:M247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:N247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:O247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:P247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:L248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:M248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:N248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:O248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:P248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:M249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:N249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:O249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:P249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:N250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:O250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:P250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:O251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:P251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$233-'RFM input'!$P$287)-SUM($P252:P252),('RFM input'!$P$233-'RFM input'!$P$287)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(H242:H253))","v":-0.52633351224740055},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(I242:I253))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(J242:J253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(K242:K253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(L242:L253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(M242:M253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(N242:N253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(O242:O253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(P242:P253)))","v":-0.52633351224740055},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C254,'RFM input'!$E$461:$E$510,0)),-SUM(Q242:Q253)))","v":0}]
[null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F255:F255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F255:H255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F255:I255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F255:J255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F255:K255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F255:L255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F255:M255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F255:N255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":4.657772792684675E-3},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F255:O255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F255:P255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:H257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:I257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:J257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:K257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:L257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:M257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:N257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:O257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:P257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:I258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:J258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:K258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:L258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:M258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:N258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:O258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:P258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:J259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:K259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:L259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:M259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:N259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:O259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:P259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:K260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:L260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:M260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:N260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:O260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:P260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:L261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:M261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:N261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:O261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:P261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:M262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:N262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:O262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:P262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:N263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:O263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:P263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:O264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:P264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$234-'RFM input'!$P$288)-SUM($P265:P265),('RFM input'!$P$234-'RFM input'!$P$288)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(H255:H266))","v":-4.657772792684675E-3},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(I255:I266))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(J255:J266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(K255:K266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(L255:L266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(M255:M266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(N255:N266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(O255:O266)))","v":-4.657772792684675E-3},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(P255:P266)))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C267,'RFM input'!$E$461:$E$510,0)),-SUM(Q255:Q266)))","v":0}]
[null,{"$f":"Asset13","v":"OTHER"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F268:F268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F268:H268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F268:I268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F268:J268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F268:K268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F268:L268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F268:M268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F268:N268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F268:O268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F268:P268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24154709531528287}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:H270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:I270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:J270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:K270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:L270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:M270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:N270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:O270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:P270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:I271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:J271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:K271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:L271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:M271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:N271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:O271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:P271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:J272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:K272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:L272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:M272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:N272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:O272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:P272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:K273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:L273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:M273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:N273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:O273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:P273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:L274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:M274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:N274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:O274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:P274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:M275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:N275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:O275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:P275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:N276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:O276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:P276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:O277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:P277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$235-'RFM input'!$P$289)-SUM($P278:P278),('RFM input'!$P$235-'RFM input'!$P$289)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(H268:H279))","v":-0.24154709531528287},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(I268:I279))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:I280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(J268:J279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(K268:K279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(L268:L279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(M268:M279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(N268:N279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(O268:O279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(P268:P279)))","v":-0.24154709531528287},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C280,'RFM input'!$E$461:$E$510,0)),-SUM(Q268:Q279)))","v":0}]
[null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F281:F281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F281:H281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F281:I281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F281:J281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F281:K281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F281:L281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F281:M281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F281:N281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F281:O281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F281:P281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.1021771958627085}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:H283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:I283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:J283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:K283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:L283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:M283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:N283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:O283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:P283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:I284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:J284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:K284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:L284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:M284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:N284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:O284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:P284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:J285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:K285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:L285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:M285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:N285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:O285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:P285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:K286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:L286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:M286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:N286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:O286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:P286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:L287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:M287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:N287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:O287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:P287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:M288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:N288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:O288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:P288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:N289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:O289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:P289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:O290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:P290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$236-'RFM input'!$P$290)-SUM($P291:P291),('RFM input'!$P$236-'RFM input'!$P$290)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(H281:H292))","v":-2.1021771958627085},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(I281:I292))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(J281:J292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(K281:K292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(L281:L292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(M281:M292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(N281:N292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(O281:O292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(P281:P292)))","v":-2.1021771958627085},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C293,'RFM input'!$E$461:$E$510,0)),-SUM(Q281:Q292)))","v":0}]
[null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F294:F294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F294:H294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F294:I294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F294:J294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F294:K294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F294:L294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F294:M294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F294:N294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F294:O294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F294:P294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":7.5764475045427326E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:H296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:I296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:J296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:K296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:L296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:M296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:N296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:O296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:P296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:I297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:J297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:K297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:L297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:M297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:N297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:O297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:P297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:J298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:K298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:L298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:M298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:N298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:O298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:P298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:K299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:L299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:M299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:N299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:O299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:P299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:L300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:M300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:N300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:O300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:P300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:M301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:N301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:O301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:P301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:N302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:O302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:P302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:O303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:P303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$237-'RFM input'!$P$291)-SUM($P304:P304),('RFM input'!$P$237-'RFM input'!$P$291)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(H294:H305))","v":-7.5764475045427326E-2},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(I294:I305))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:I306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(J294:J305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(K294:K305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(L294:L305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(M294:M305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(N294:N305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(O294:O305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(P294:P305)))","v":-7.5764475045427326E-2},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C306,'RFM input'!$E$461:$E$510,0)),-SUM(Q294:Q305)))","v":0}]
[null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F307:F307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F307:H307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F307:I307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F307:J307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F307:K307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F307:L307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F307:M307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F307:N307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F307:O307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F307:P307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.228405498396892}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:H309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:I309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:J309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:K309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:L309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:M309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:N309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:O309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:P309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:I310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:J310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:K310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:L310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:M310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:N310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:O310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:P310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:J311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:K311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:L311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:M311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:N311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:O311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:P311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:K312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:L312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:M312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:N312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:O312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:P312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:L313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:M313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:N313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:O313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:P313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:M314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:N314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:O314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:P314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:N315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:O315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:P315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:O316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:P316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$238-'RFM input'!$P$292)-SUM($P317:P317),('RFM input'!$P$238-'RFM input'!$P$292)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(H307:H318))","v":-0.228405498396892},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(I307:I318))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:I319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(J307:J318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(K307:K318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(L307:L318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(M307:M318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(N307:N318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(O307:O318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(P307:P318)))","v":-0.228405498396892},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C319,'RFM input'!$E$461:$E$510,0)),-SUM(Q307:Q318)))","v":0}]
[null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F320:F320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F320:H320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F320:I320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F320:J320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F320:K320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F320:L320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F320:M320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F320:N320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F320:O320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F320:P320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":9.535131376455773E-2}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:H322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:I322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:J322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:K322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:L322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:M322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:N322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:O322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:P322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:I323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:J323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:K323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:L323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:M323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:N323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:O323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:P323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:J324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:K324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:L324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:M324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:N324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:O324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:P324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:K325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:L325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:M325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:N325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:O325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:P325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:L326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:M326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:N326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:O326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:P326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:M327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:N327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:O327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:P327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:N328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:O328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:P328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:O329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:P329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$239-'RFM input'!$P$293)-SUM($P330:P330),('RFM input'!$P$239-'RFM input'!$P$293)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(H320:H331))","v":-9.535131376455773E-2},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(I320:I331))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(J320:J331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(K320:K331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(L320:L331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(M320:M331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(N320:N331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(O320:O331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(P320:P331)))","v":-9.535131376455773E-2},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C332,'RFM input'!$E$461:$E$510,0)),-SUM(Q320:Q331)))","v":0}]
[null,{"$f":"Asset18","v":"VALVE COOLING"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F333:F333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F333:H333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F333:I333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F333:J333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F333:K333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F333:L333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F333:M333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F333:N333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F333:O333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F333:P333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":4.3047997184901904E-2}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:H335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:I335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:J335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:K335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:L335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:M335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:N335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:O335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:P335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:I336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:J336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:K336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:L336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:M336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:N336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:O336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:P336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:J337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:K337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:L337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:M337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:N337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:O337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:P337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:K338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:L338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:M338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:N338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:O338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:P338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:L339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:M339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:N339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:O339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:P339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:M340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:N340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:O340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:P340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:N341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:O341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:P341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:O342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:P342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$240-'RFM input'!$P$294)-SUM($P343:P343),('RFM input'!$P$240-'RFM input'!$P$294)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(H333:H344))","v":-4.3047997184901904E-2},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(I333:I344))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(J333:J344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(K333:K344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(L333:L344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(M333:M344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(N333:N344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(O333:O344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(P333:P344)))","v":-4.3047997184901904E-2},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C345,'RFM input'!$E$461:$E$510,0)),-SUM(Q333:Q344)))","v":0}]
[null,{"$f":"Asset19","v":"VALVE HALL"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F346:F346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F346:H346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F346:I346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F346:J346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F346:K346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F346:L346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F346:M346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F346:N346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F346:O346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F346:P346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.0777305250780109}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:H348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:I348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:J348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:K348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:L348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:M348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:N348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:O348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:P348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:I349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:J349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:K349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:L349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:M349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:N349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:O349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:P349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":3.0473333333333333E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:J350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:K350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:L350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:M350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:N350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:O350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:P350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:K351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:L351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:M351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:N351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:O351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:P351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:L352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:M352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:N352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:O352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:P352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:M353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:N353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:O353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:P353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:N354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:O354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:P354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:O355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:P355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$241-'RFM input'!$P$295)-SUM($P356:P356),('RFM input'!$P$241-'RFM input'!$P$295)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(H346:H357))","v":-1.0777305250780109},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(I346:I357))","v":-1.0777305250780109},{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(J346:J357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(K346:K357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(L346:L357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(M346:M357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(N346:N357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(O346:O357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(P346:P357)))","v":-1.0807778584113443},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C358,'RFM input'!$E$461:$E$510,0)),-SUM(Q346:Q357)))","v":0}]
[null,{"$f":"Asset20","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F359:F359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F359:H359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F359:I359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F359:J359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F359:K359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F359:L359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F359:M359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F359:N359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F359:O359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F359:P359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:H361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:I361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:J361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:K361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:L361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:M361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:N361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:O361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:P361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:I362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:J362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:K362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:L362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:M362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:N362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:O362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:P362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:J363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:K363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:L363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:M363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:N363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:O363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:P363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:K364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:L364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:M364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:N364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:O364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:P364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:L365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:M365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:N365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:O365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:P365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:M366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:N366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:O366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:P366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:N367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:O367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:P367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:O368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:P368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$242-'RFM input'!$P$296)-SUM($P369:P369),('RFM input'!$P$242-'RFM input'!$P$296)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(H359:H370))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(I359:I370))","v":0},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(J359:J370)))","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(K359:K370)))","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(L359:L370)))","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(M359:M370)))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(N359:N370)))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(O359:O370)))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(P359:P370)))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C371,'RFM input'!$E$461:$E$510,0)),-SUM(Q359:Q370)))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F372:F372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F372:H372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F372:I372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F372:J372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F372:K372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F372:L372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F372:M372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F372:N372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F372:O372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F372:P372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:H374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:I374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:J374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:K374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:L374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:M374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:N374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:O374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:P374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:I375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:J375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:K375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:L375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:M375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:N375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:O375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:P375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:J376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:K376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:L376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:M376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:N376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:O376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:P376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:K377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:L377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:M377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:N377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:O377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:P377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:L378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:M378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:N378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:O378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:P378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:M379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:N379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:O379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:P379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:N380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:O380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:P380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:O381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:P381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$243-'RFM input'!$P$297)-SUM($P382:P382),('RFM input'!$P$243-'RFM input'!$P$297)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(H372:H383))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(I372:I383))","v":0},{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(J372:J383)))","v":0},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(K372:K383)))","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(L372:L383)))","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(M372:M383)))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(N372:N383)))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(O372:O383)))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(P372:P383)))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C384,'RFM input'!$E$461:$E$510,0)),-SUM(Q372:Q383)))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F385:F385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F385:H385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F385:I385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F385:J385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F385:K385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F385:L385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F385:M385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F385:N385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F385:O385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F385:P385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:H387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:I387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:J387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:K387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:L387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:M387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:N387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:O387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:P387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:I388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:J388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:K388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:L388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:M388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:N388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:O388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:P388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:J389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:K389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:L389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:M389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:N389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:O389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:P389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:K390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:L390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:M390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:N390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:O390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:P390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:L391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:M391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:N391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:O391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:P391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:M392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:N392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:O392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:P392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:N393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:O393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:P393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:O394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:P394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$244-'RFM input'!$P$298)-SUM($P395:P395),('RFM input'!$P$244-'RFM input'!$P$298)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(H385:H396))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(I385:I396))","v":0},{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(J385:J396)))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(K385:K396)))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(L385:L396)))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(M385:M396)))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(N385:N396)))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(O385:O396)))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(P385:P396)))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C397,'RFM input'!$E$461:$E$510,0)),-SUM(Q385:Q396)))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F398:F398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F398:H398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F398:I398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F398:J398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F398:K398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F398:L398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F398:M398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F398:N398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F398:O398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F398:P398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:H400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:I400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:J400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:K400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:L400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:M400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:N400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:O400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:P400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:I401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:J401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:K401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:L401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:M401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:N401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:O401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:P401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:J402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:K402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:L402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:M402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:N402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:O402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:P402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:K403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:L403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:M403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:N403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:O403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:P403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:L404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:M404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:N404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:O404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:P404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:M405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:N405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:O405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:P405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:N406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:O406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:P406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:O407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:P407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$245-'RFM input'!$P$299)-SUM($P408:P408),('RFM input'!$P$245-'RFM input'!$P$299)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(H398:H409))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(I398:I409))","v":0},{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(J398:J409)))","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(K398:K409)))","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(L398:L409)))","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(M398:M409)))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(N398:N409)))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(O398:O409)))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(P398:P409)))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C410,'RFM input'!$E$461:$E$510,0)),-SUM(Q398:Q409)))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F411:F411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F411:H411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F411:I411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F411:J411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F411:K411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F411:L411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F411:M411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F411:N411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F411:O411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F411:P411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:H413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:I413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:J413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:K413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:L413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:M413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:N413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:O413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:P413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:I414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:J414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:K414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:L414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:M414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:N414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:O414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:P414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:J415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:K415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:L415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:M415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:N415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:O415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:P415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:K416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:L416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:M416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:N416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:O416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:P416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:L417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:M417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:N417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:O417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:P417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:M418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:N418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:O418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:P418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:N419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:O419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:P419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:O420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:P420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$246-'RFM input'!$P$300)-SUM($P421:P421),('RFM input'!$P$246-'RFM input'!$P$300)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(H411:H422))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(I411:I422))","v":0},{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(J411:J422)))","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(K411:K422)))","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(L411:L422)))","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(M411:M422)))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(N411:N422)))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(O411:O422)))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(P411:P422)))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C423,'RFM input'!$E$461:$E$510,0)),-SUM(Q411:Q422)))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F424:F424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F424:H424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F424:I424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F424:J424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F424:K424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F424:L424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F424:M424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F424:N424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F424:O424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F424:P424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:H426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:I426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:J426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:K426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:L426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:M426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:N426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:O426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:P426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:I427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:J427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:K427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:L427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:M427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:N427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:O427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:P427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:J428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:K428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:L428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:M428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:N428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:O428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:P428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:K429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:L429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:M429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:N429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:O429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:P429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:L430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:M430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:N430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:O430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:P430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:M431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:N431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:O431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:P431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:N432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:O432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:P432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:O433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:P433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$247-'RFM input'!$P$301)-SUM($P434:P434),('RFM input'!$P$247-'RFM input'!$P$301)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(H424:H435))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(I424:I435))","v":0},{"$f":"IF(COUNT($H436:I436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(J424:J435)))","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(K424:K435)))","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(L424:L435)))","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(M424:M435)))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(N424:N435)))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(O424:O435)))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(P424:P435)))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C436,'RFM input'!$E$461:$E$510,0)),-SUM(Q424:Q435)))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F437:F437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F437:H437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F437:I437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F437:J437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F437:K437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F437:L437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F437:M437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F437:N437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F437:O437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F437:P437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:H439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:I439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:J439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:K439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:L439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:M439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:N439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:O439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:P439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:I440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:J440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:K440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:L440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:M440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:N440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:O440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:P440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:J441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:K441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:L441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:M441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:N441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:O441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:P441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:K442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:L442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:M442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:N442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:O442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:P442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:L443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:M443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:N443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:O443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:P443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:M444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:N444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:O444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:P444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:N445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:O445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:P445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:O446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:P446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$248-'RFM input'!$P$302)-SUM($P447:P447),('RFM input'!$P$248-'RFM input'!$P$302)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(H437:H448))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(I437:I448))","v":0},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(J437:J448)))","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(K437:K448)))","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(L437:L448)))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(M437:M448)))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(N437:N448)))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(O437:O448)))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(P437:P448)))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C449,'RFM input'!$E$461:$E$510,0)),-SUM(Q437:Q448)))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F450:F450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F450:H450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F450:I450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F450:J450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F450:K450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F450:L450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F450:M450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F450:N450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F450:O450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F450:P450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:H452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:I452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:J452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:K452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:L452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:M452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:N452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:O452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:P452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:I453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:J453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:K453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:L453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:M453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:N453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:O453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:P453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:J454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:K454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:L454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:M454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:N454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:O454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:P454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:K455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:L455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:M455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:N455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:O455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:P455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:L456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:M456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:N456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:O456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:P456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:M457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:N457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:O457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:P457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:N458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:O458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:P458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:O459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:P459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$249-'RFM input'!$P$303)-SUM($P460:P460),('RFM input'!$P$249-'RFM input'!$P$303)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(H450:H461))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(I450:I461))","v":0},{"$f":"IF(COUNT($H462:I462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(J450:J461)))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(K450:K461)))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(L450:L461)))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(M450:M461)))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(N450:N461)))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(O450:O461)))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(P450:P461)))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C462,'RFM input'!$E$461:$E$510,0)),-SUM(Q450:Q461)))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F463:F463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F463:H463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F463:I463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F463:J463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F463:K463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F463:L463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F463:M463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F463:N463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F463:O463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F463:P463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:H465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:I465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:J465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:K465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:L465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:M465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:N465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:O465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:P465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:I466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:J466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:K466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:L466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:M466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:N466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:O466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:P466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:J467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:K467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:L467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:M467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:N467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:O467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:P467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:K468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:L468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:M468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:N468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:O468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:P468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:L469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:M469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:N469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:O469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:P469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:M470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:N470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:O470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:P470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:N471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:O471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:P471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:O472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:P472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$250-'RFM input'!$P$304)-SUM($P473:P473),('RFM input'!$P$250-'RFM input'!$P$304)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(H463:H474))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(I463:I474))","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(J463:J474)))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(K463:K474)))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(L463:L474)))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(M463:M474)))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(N463:N474)))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(O463:O474)))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(P463:P474)))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C475,'RFM input'!$E$461:$E$510,0)),-SUM(Q463:Q474)))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F476:F476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F476:H476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F476:I476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F476:J476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F476:K476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F476:L476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F476:M476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F476:N476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F476:O476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F476:P476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:H478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:I478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:J478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:K478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:L478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:M478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:N478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:O478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:P478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:I479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:J479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:K479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:L479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:M479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:N479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:O479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:P479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:J480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:K480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:L480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:M480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:N480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:O480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:P480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:K481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:L481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:M481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:N481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:O481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:P481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:L482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:M482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:N482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:O482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:P482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:M483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:N483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:O483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:P483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:N484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:O484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:P484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:O485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:P485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$251-'RFM input'!$P$305)-SUM($P486:P486),('RFM input'!$P$251-'RFM input'!$P$305)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(H476:H487))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(I476:I487))","v":0},{"$f":"IF(COUNT($H488:I488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(J476:J487)))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(K476:K487)))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(L476:L487)))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(M476:M487)))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(N476:N487)))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(O476:O487)))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(P476:P487)))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C488,'RFM input'!$E$461:$E$510,0)),-SUM(Q476:Q487)))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F489:F489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F489:H489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F489:I489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F489:J489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F489:K489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F489:L489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F489:M489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F489:N489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F489:O489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F489:P489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:H491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:I491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:J491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:K491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:L491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:M491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:N491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:O491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:P491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:I492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:J492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:K492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:L492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:M492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:N492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:O492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:P492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:J493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:K493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:L493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:M493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:N493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:O493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:P493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:K494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:L494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:M494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:N494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:O494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:P494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:L495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:M495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:N495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:O495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:P495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:M496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:N496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:O496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:P496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:N497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:O497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:P497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:O498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:P498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$252-'RFM input'!$P$306)-SUM($P499:P499),('RFM input'!$P$252-'RFM input'!$P$306)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(H489:H500))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(I489:I500))","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(J489:J500)))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(K489:K500)))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(L489:L500)))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(M489:M500)))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(N489:N500)))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(O489:O500)))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(P489:P500)))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C501,'RFM input'!$E$461:$E$510,0)),-SUM(Q489:Q500)))","v":0}]
[null,{"$f":"Asset31","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F502:F502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F502:H502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F502:I502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F502:J502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F502:K502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F502:L502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F502:M502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F502:N502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F502:O502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F502:P502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:H504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:I504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:J504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:K504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:L504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:M504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:N504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:O504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:P504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:I505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:J505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:K505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:L505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:M505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:N505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:O505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:P505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:J506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:K506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:L506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:M506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:N506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:O506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:P506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:K507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:L507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:M507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:N507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:O507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:P507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:L508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:M508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:N508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:O508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:P508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:M509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:N509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:O509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:P509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:N510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:O510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:P510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:O511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:P511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$253-'RFM input'!$P$307)-SUM($P512:P512),('RFM input'!$P$253-'RFM input'!$P$307)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(H502:H513))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(I502:I513))","v":0},{"$f":"IF(COUNT($H514:I514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(J502:J513)))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(K502:K513)))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(L502:L513)))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(M502:M513)))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(N502:N513)))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(O502:O513)))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(P502:P513)))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C514,'RFM input'!$E$461:$E$510,0)),-SUM(Q502:Q513)))","v":0}]
[null,{"$f":"Asset32","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F515:F515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F515:H515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F515:I515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F515:J515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F515:K515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F515:L515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F515:M515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F515:N515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F515:O515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F515:P515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:H517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:I517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:J517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:K517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:L517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:M517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:N517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:O517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:P517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:I518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:J518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:K518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:L518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:M518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:N518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:O518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:P518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:J519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:K519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:L519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:M519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:N519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:O519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:P519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:K520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:L520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:M520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:N520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:O520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:P520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:L521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:M521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:N521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:O521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:P521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:M522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:N522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:O522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:P522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:N523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:O523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:P523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:O524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:P524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$254-'RFM input'!$P$308)-SUM($P525:P525),('RFM input'!$P$254-'RFM input'!$P$308)/A32taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(H515:H526))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(I515:I526))","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(J515:J526)))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(K515:K526)))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(L515:L526)))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(M515:M526)))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(N515:N526)))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(O515:O526)))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(P515:P526)))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C527,'RFM input'!$E$461:$E$510,0)),-SUM(Q515:Q526)))","v":0}]
[null,{"$f":"Asset33","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F528:F528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F528:H528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F528:I528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F528:J528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F528:K528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F528:L528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F528:M528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F528:N528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F528:O528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F528:P528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:H530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:I530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:J530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:K530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:L530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:M530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:N530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:O530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:P530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:I531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:J531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:K531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:L531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:M531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:N531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:O531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:P531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:J532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:K532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:L532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:M532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:N532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:O532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:P532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:K533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:L533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:M533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:N533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:O533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:P533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:L534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:M534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:N534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:O534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:P534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:M535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:N535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:O535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:P535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:N536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:O536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:P536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:O537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:P537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$255-'RFM input'!$P$309)-SUM($P538:P538),('RFM input'!$P$255-'RFM input'!$P$309)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(H528:H539))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(I528:I539))","v":0},{"$f":"IF(COUNT($H540:I540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(J528:J539)))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(K528:K539)))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(L528:L539)))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(M528:M539)))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(N528:N539)))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(O528:O539)))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(P528:P539)))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C540,'RFM input'!$E$461:$E$510,0)),-SUM(Q528:Q539)))","v":0}]
[null,{"$f":"Asset34","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F541:F541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F541:H541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F541:I541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F541:J541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F541:K541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F541:L541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F541:M541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F541:N541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F541:O541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F541:P541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:H543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:I543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:J543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:K543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:L543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:M543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:N543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:O543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:P543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:I544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:J544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:K544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:L544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:M544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:N544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:O544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:P544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:J545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:K545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:L545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:M545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:N545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:O545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:P545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:K546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:L546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:M546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:N546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:O546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:P546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:L547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:M547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:N547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:O547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:P547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:M548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:N548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:O548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:P548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:N549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:O549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:P549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:O550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:P550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$256-'RFM input'!$P$310)-SUM($P551:P551),('RFM input'!$P$256-'RFM input'!$P$310)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(H541:H552))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(I541:I552))","v":0},{"$f":"IF(COUNT($H553:I553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(J541:J552)))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(K541:K552)))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(L541:L552)))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(M541:M552)))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(N541:N552)))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(O541:O552)))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(P541:P552)))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C553,'RFM input'!$E$461:$E$510,0)),-SUM(Q541:Q552)))","v":0}]
[null,{"$f":"Asset35","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F554:F554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F554:H554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F554:I554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F554:J554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F554:K554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F554:L554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F554:M554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F554:N554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F554:O554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F554:P554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:H556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:I556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:J556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:K556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:L556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:M556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:N556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:O556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:P556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:I557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:J557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:K557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:L557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:M557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:N557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:O557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:P557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:J558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:K558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:L558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:M558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:N558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:O558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:P558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:K559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:L559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:M559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:N559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:O559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:P559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:L560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:M560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:N560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:O560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:P560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:M561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:N561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:O561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:P561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:N562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:O562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:P562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:O563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:P563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$257-'RFM input'!$P$311)-SUM($P564:P564),('RFM input'!$P$257-'RFM input'!$P$311)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(H554:H565))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(I554:I565))","v":0},{"$f":"IF(COUNT($H566:I566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(J554:J565)))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(K554:K565)))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(L554:L565)))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(M554:M565)))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(N554:N565)))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(O554:O565)))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(P554:P565)))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C566,'RFM input'!$E$461:$E$510,0)),-SUM(Q554:Q565)))","v":0}]
[null,{"$f":"Asset36","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F567:F567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F567:H567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F567:I567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F567:J567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F567:K567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F567:L567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F567:M567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F567:N567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F567:O567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F567:P567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:H569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:I569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:J569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:K569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:L569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:M569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:N569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:O569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:P569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:I570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:J570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:K570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:L570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:M570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:N570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:O570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:P570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:J571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:K571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:L571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:M571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:N571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:O571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:P571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:K572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:L572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:M572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:N572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:O572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:P572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:L573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:M573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:N573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:O573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:P573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:M574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:N574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:O574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:P574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:N575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:O575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:P575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:O576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:P576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$258-'RFM input'!$P$312)-SUM($P577:P577),('RFM input'!$P$258-'RFM input'!$P$312)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(H567:H578))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(I567:I578))","v":0},{"$f":"IF(COUNT($H579:I579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(J567:J578)))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(K567:K578)))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(L567:L578)))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(M567:M578)))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(N567:N578)))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(O567:O578)))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(P567:P578)))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C579,'RFM input'!$E$461:$E$510,0)),-SUM(Q567:Q578)))","v":0}]
[null,{"$f":"Asset37","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F580:F580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F580:H580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F580:I580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F580:J580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F580:K580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F580:L580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F580:M580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F580:N580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F580:O580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F580:P580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:H582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:I582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:J582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:K582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:L582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:M582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:N582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:O582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:P582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:I583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:J583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:K583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:L583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:M583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:N583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:O583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:P583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:J584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:K584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:L584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:M584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:N584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:O584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:P584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:K585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:L585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:M585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:N585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:O585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:P585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:L586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:M586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:N586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:O586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:P586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:M587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:N587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:O587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:P587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:N588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:O588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:P588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:O589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:P589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$259-'RFM input'!$P$313)-SUM($P590:P590),('RFM input'!$P$259-'RFM input'!$P$313)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(H580:H591))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(I580:I591))","v":0},{"$f":"IF(COUNT($H592:I592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(J580:J591)))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(K580:K591)))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(L580:L591)))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(M580:M591)))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(N580:N591)))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(O580:O591)))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(P580:P591)))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C592,'RFM input'!$E$461:$E$510,0)),-SUM(Q580:Q591)))","v":0}]
[null,{"$f":"Asset38","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F593:F593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F593:H593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F593:I593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F593:J593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F593:K593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F593:L593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F593:M593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F593:N593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F593:O593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F593:P593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:H595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:I595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:J595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:K595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:L595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:M595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:N595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:O595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:P595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:I596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:J596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:K596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:L596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:M596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:N596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:O596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:P596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:J597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:K597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:L597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:M597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:N597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:O597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:P597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:K598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:L598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:M598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:N598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:O598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:P598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:L599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:M599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:N599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:O599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:P599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:M600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:N600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:O600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:P600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:N601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:O601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:P601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:O602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:P602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$260-'RFM input'!$P$314)-SUM($P603:P603),('RFM input'!$P$260-'RFM input'!$P$314)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(H593:H604))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(I593:I604))","v":0},{"$f":"IF(COUNT($H605:I605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(J593:J604)))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(K593:K604)))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(L593:L604)))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(M593:M604)))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(N593:N604)))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(O593:O604)))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(P593:P604)))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C605,'RFM input'!$E$461:$E$510,0)),-SUM(Q593:Q604)))","v":0}]
[null,{"$f":"Asset39","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F606:F606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F606:H606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F606:I606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F606:J606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F606:K606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F606:L606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F606:M606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F606:N606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F606:O606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F606:P606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:H608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:I608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:J608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:K608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:L608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:M608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:N608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:O608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:P608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:I609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:J609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:K609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:L609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:M609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:N609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:O609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:P609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:J610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:K610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:L610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:M610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:N610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:O610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:P610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:K611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:L611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:M611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:N611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:O611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:P611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:L612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:M612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:N612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:O612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:P612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:M613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:N613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:O613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:P613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:N614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:O614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:P614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:O615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:P615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$261-'RFM input'!$P$315)-SUM($P616:P616),('RFM input'!$P$261-'RFM input'!$P$315)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(H606:H617))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(I606:I617))","v":0},{"$f":"IF(COUNT($H618:I618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(J606:J617)))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(K606:K617)))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(L606:L617)))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(M606:M617)))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(N606:N617)))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(O606:O617)))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(P606:P617)))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C618,'RFM input'!$E$461:$E$510,0)),-SUM(Q606:Q617)))","v":0}]
[null,{"$f":"Asset40","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F619:F619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F619:H619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F619:I619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F619:J619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F619:K619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F619:L619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F619:M619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F619:N619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F619:O619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F619:P619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:H621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:I621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:J621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:K621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:L621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:M621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:N621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:O621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:P621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:I622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:J622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:K622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:L622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:M622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:N622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:O622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:P622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:J623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:K623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:L623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:M623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:N623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:O623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:P623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:K624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:L624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:M624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:N624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:O624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:P624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:L625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:M625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:N625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:O625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:P625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:M626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:N626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:O626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:P626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:N627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:O627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:P627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:O628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:P628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$262-'RFM input'!$P$316)-SUM($P629:P629),('RFM input'!$P$262-'RFM input'!$P$316)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(H619:H630))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(I619:I630))","v":0},{"$f":"IF(COUNT($H631:I631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(J619:J630)))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(K619:K630)))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(L619:L630)))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(M619:M630)))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(N619:N630)))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(O619:O630)))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(P619:P630)))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C631,'RFM input'!$E$461:$E$510,0)),-SUM(Q619:Q630)))","v":0}]
[null,{"$f":"Asset41","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F632:F632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F632:H632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F632:I632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F632:J632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F632:K632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F632:L632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F632:M632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F632:N632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F632:O632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F632:P632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:H634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:I634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:J634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:K634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:L634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:M634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:N634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:O634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:P634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:I635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:J635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:K635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:L635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:M635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:N635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:O635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:P635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:J636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:K636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:L636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:M636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:N636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:O636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:P636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:K637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:L637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:M637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:N637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:O637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:P637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:L638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:M638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:N638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:O638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:P638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:M639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:N639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:O639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:P639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:N640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:O640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:P640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:O641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:P641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$263-'RFM input'!$P$317)-SUM($P642:P642),('RFM input'!$P$263-'RFM input'!$P$317)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(H632:H643))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(I632:I643))","v":0},{"$f":"IF(COUNT($H644:I644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(J632:J643)))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(K632:K643)))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(L632:L643)))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(M632:M643)))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(N632:N643)))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(O632:O643)))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(P632:P643)))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C644,'RFM input'!$E$461:$E$510,0)),-SUM(Q632:Q643)))","v":0}]
[null,{"$f":"Asset42","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F645:F645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F645:H645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F645:I645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F645:J645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F645:K645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F645:L645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F645:M645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F645:N645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F645:O645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F645:P645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:H647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:I647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:J647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:K647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:L647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:M647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:N647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:O647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:P647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:I648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:J648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:K648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:L648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:M648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:N648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:O648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:P648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:J649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:K649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:L649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:M649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:N649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:O649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:P649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:K650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:L650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:M650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:N650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:O650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:P650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:L651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:M651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:N651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:O651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:P651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:M652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:N652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:O652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:P652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:N653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:O653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:P653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:O654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:P654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$264-'RFM input'!$P$318)-SUM($P655:P655),('RFM input'!$P$264-'RFM input'!$P$318)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(H645:H656))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(I645:I656))","v":0},{"$f":"IF(COUNT($H657:I657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(J645:J656)))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(K645:K656)))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(L645:L656)))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(M645:M656)))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(N645:N656)))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(O645:O656)))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(P645:P656)))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C657,'RFM input'!$E$461:$E$510,0)),-SUM(Q645:Q656)))","v":0}]
[null,{"$f":"Asset43","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F658:F658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F658:H658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F658:I658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F658:J658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F658:K658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F658:L658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F658:M658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F658:N658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F658:O658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F658:P658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:H660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:I660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:J660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:K660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:L660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:M660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:N660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:O660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:P660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:I661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:J661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:K661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:L661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:M661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:N661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:O661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:P661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:J662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:K662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:L662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:M662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:N662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:O662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:P662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:K663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:L663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:M663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:N663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:O663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:P663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:L664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:M664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:N664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:O664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:P664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:M665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:N665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:O665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:P665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:N666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:O666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:P666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:O667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:P667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$265-'RFM input'!$P$319)-SUM($P668:P668),('RFM input'!$P$265-'RFM input'!$P$319)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(H658:H669))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(I658:I669))","v":0},{"$f":"IF(COUNT($H670:I670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(J658:J669)))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(K658:K669)))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(L658:L669)))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(M658:M669)))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(N658:N669)))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(O658:O669)))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(P658:P669)))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C670,'RFM input'!$E$461:$E$510,0)),-SUM(Q658:Q669)))","v":0}]
[null,{"$f":"Asset44","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F671:F671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F671:H671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F671:I671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F671:J671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F671:K671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F671:L671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F671:M671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F671:N671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F671:O671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F671:P671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:H673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:I673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:J673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:K673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:L673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:M673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:N673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:O673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:P673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:I674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:J674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:K674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:L674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:M674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:N674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:O674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:P674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:J675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:K675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:L675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:M675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:N675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:O675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:P675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:K676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:L676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:M676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:N676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:O676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:P676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:L677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:M677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:N677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:O677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:P677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:M678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:N678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:O678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:P678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:N679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:O679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:P679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:O680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:P680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$266-'RFM input'!$P$320)-SUM($P681:P681),('RFM input'!$P$266-'RFM input'!$P$320)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(H671:H682))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(I671:I682))","v":0},{"$f":"IF(COUNT($H683:I683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(J671:J682)))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(K671:K682)))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(L671:L682)))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(M671:M682)))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(N671:N682)))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(O671:O682)))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(P671:P682)))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C683,'RFM input'!$E$461:$E$510,0)),-SUM(Q671:Q682)))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F684:F684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F684:H684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F684:I684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F684:J684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F684:K684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F684:L684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F684:M684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F684:N684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F684:O684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F684:P684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:H686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:I686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:J686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:K686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:L686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:M686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:N686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:O686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:P686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:I687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:J687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:K687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:L687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:M687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:N687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:O687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:P687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:J688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:K688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:L688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:M688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:N688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:O688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:P688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:K689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:L689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:M689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:N689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:O689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:P689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:L690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:M690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:N690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:O690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:P690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:M691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:N691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:O691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:P691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:N692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:O692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:P692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:O693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:P693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$267-'RFM input'!$P$321)-SUM($P694:P694),('RFM input'!$P$267-'RFM input'!$P$321)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(H684:H695))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(I684:I695))","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(J684:J695)))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(K684:K695)))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(L684:L695)))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(M684:M695)))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(N684:N695)))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(O684:O695)))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(P684:P695)))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C696,'RFM input'!$E$461:$E$510,0)),-SUM(Q684:Q695)))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F697:F697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F697:H697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F697:I697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F697:J697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F697:K697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F697:L697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F697:M697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F697:N697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F697:O697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F697:P697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:H699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:I699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:J699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:K699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:L699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:M699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:N699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:O699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:P699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:I700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:J700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:K700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:L700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:M700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:N700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:O700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:P700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:J701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:K701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:L701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:M701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:N701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:O701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:P701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:K702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:L702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:M702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:N702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:O702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:P702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:L703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:M703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:N703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:O703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:P703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:M704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:N704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:O704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:P704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:N705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:O705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:P705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:O706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:P706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$268-'RFM input'!$P$322)-SUM($P707:P707),('RFM input'!$P$268-'RFM input'!$P$322)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(H697:H708))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(I697:I708))","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(J697:J708)))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(K697:K708)))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(L697:L708)))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(M697:M708)))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(N697:N708)))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(O697:O708)))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(P697:P708)))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C709,'RFM input'!$E$461:$E$510,0)),-SUM(Q697:Q708)))","v":0}]
[null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F710:F710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F710:H710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F710:I710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F710:J710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F710:K710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F710:L710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F710:M710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F710:N710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F710:O710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F710:P710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:H712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:I712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:J712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:K712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:L712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:M712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:N712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:O712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:P712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:I713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:J713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:K713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:L713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:M713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:N713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:O713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:P713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:J714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:K714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:L714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:M714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:N714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:O714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:P714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:K715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:L715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:M715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:N715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:O715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:P715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:L716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:M716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:N716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:O716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:P716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:M717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:N717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:O717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:P717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:N718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:O718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:P718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:O719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:P719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$269-'RFM input'!$P$323)-SUM($P720:P720),('RFM input'!$P$269-'RFM input'!$P$323)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(H710:H721))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(I710:I721))","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(J710:J721)))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(K710:K721)))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(L710:L721)))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(M710:M721)))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(N710:N721)))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(O710:O721)))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(P710:P721)))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C722,'RFM input'!$E$461:$E$510,0)),-SUM(Q710:Q721)))","v":0}]
[null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F723:F723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F723:H723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F723:I723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F723:J723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F723:K723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F723:L723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F723:M723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F723:N723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F723:O723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F723:P723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0.45137417798569734}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:H725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:I725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:J725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:K725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:L725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:M725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:N725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:O725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:P725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":1.3844055E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:I726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:J726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:K726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:L726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:M726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:N726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:O726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:P726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":3.5892500000000001E-4}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:J727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:K727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:L727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:M727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:N727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:O727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:P727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":2.8600000000000001E-5}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:K728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:L728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:M728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:N728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:O728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:P728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:L729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:M729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:N729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:O729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:P729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:M730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:N730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:O730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:P730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:N731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:O731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:P731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:O732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:P732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$270-'RFM input'!$P$324)-SUM($P733:P733),('RFM input'!$P$270-'RFM input'!$P$324)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(H723:H734))","v":-0.45137417798569734},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(I723:I734))","v":-0.45275858348569736},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(J723:J734)))","v":-0.45311750848569737},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(K723:K734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(L723:L734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(M723:M734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(N723:N734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(O723:O734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(P723:P734)))","v":-0.45314610848569736},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C735,'RFM input'!$E$461:$E$510,0)),-SUM(Q723:Q734)))","v":0}]
[null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F736:F736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F736:H736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F736:I736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F736:J736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F736:K736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F736:L736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F736:M736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F736:N736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F736:O736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F736:P736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:H738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:I738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:J738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:K738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:L738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:M738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:N738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:O738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:P738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:I739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:J739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:K739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:L739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:M739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:N739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:O739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:P739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:J740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:K740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:L740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:M740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:N740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:O740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:P740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:K741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:L741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:M741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:N741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:O741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:P741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:L742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:M742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:N742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:O742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:P742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:M743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:N743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:O743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:P743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:N744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:O744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:P744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:O745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:P745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$271-'RFM input'!$P$325)-SUM($P746:P746),('RFM input'!$P$271-'RFM input'!$P$325)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(H736:H747))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(I736:I747))","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(J736:J747)))","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(K736:K747)))","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(L736:L747)))","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(M736:M747)))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(N736:N747)))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(O736:O747)))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(P736:P747)))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C748,'RFM input'!$E$461:$E$510,0)),-SUM(Q736:Q747)))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F749:F749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F749:H749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F749:I749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F749:J749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F749:K749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F749:L749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F749:M749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F749:N749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F749:O749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F749:P749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:H751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:I751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:J751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:K751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:L751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:M751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:N751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:O751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:P751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:I752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:J752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:K752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:L752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:M752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:N752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:O752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:P752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:J753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:K753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:L753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:M753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:N753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:O753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:P753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:K754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:L754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:M754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:N754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:O754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:P754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:L755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:M755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:N755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:O755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:P755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:M756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:N756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:O756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:P756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:N757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:O757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:P757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:O758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:P758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$272-'RFM input'!$P$326)-SUM($P759:P759),('RFM input'!$P$272-'RFM input'!$P$326)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!H$461:H$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(H749:H760))","v":0},{"$f":"IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!I$461:I$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(I749:I760))","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!J$461:J$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(J749:J760)))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!K$461:K$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(K749:K760)))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!L$461:L$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(L749:L760)))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!M$461:M$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(M749:M760)))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!N$461:N$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(N749:N760)))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!O$461:O$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(O749:O760)))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!P$461:P$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(P749:P760)))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AA$7,0, IF('RFM input'!$G$457=\"Tracked\",-1*INDEX('RFM input'!Q$461:Q$510,MATCH('TAB roll forward'!$C761,'RFM input'!$E$461:$E$510,0)),-SUM(Q749:Q760)))","v":0}]

{"sheet":"RAB remaining lives","index":11,"n_rows":2711,"n_cols":23,"rows_kept":2711,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Asset Lives Roll Forward - TNSP RFM - version 4.1"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2006-07"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2007-08"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2008-09"},"2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!Z7","v":"2006-07"},null,{"$f":"IF(AND(C8='RFM input'!Z7=FALSE,COUNTIF($9:$2711,\"enter input\")>0),\"Note: The year entered in cell C8 as the 'first regulatory year' entered is different to the RFM base regulatory year. This requires inputs to be entered below for earlier regulatory control periods.\",\"\")","v":""}]
[null,"Actual CPI Inflation Rate",{"$f":"IFERROR(INDEX('RFM input'!$G$385:$Q$385,MATCH('RAB remaining lives'!$D$6,'RFM input'!$G$384:$Q$384,0)-1),\"enter input\")","v":2.923264311814866E-2},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0))))","v":2.485207100591702E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(E$6,'RFM input'!$E$384:$Q$384,0))))","v":4.2725173210161671E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(F$6,'RFM input'!$E$384:$Q$384,0))))","v":2.4363233665559259E-2},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(G$6,'RFM input'!$E$384:$Q$384,0))))","v":2.9189189189189113E-2},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(H$6,'RFM input'!$E$384:$Q$384,0))))","v":3.2563025210083918E-2},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(I$6,'RFM input'!$E$384:$Q$384,0))))","v":1.6276703967446737E-2},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(J$6,'RFM input'!$E$384:$Q$384,0))))","v":2.5025025025025016E-2},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(K$6,'RFM input'!$E$384:$Q$384,0))))","v":2.9296875E-2},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(L$6,'RFM input'!$E$384:$Q$384,0))))","v":1.3282732447817747E-2},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(M$6,'RFM input'!$E$384:$Q$384,0))))","v":1.3108614232209881E-2},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(N$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(O$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(P$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(Q$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(R$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(S$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(T$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(U$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(V$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(W$6,'RFM input'!$E$384:$Q$384,0))))","v":0}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+C9)","v":1.0292326431181487},{"$f":"D10*(1+D9)","v":1.0548112058465284},{"$f":"E10*(1+E9)","v":1.0998781973203409},1.1266747868453104,{"$f":"G10*(1+G9)","v":1.1595615103532275},1.1973203410475026,1.2168087697929353,1.2472594397076735,1.2838002436053593,1.3008526187576126,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662,1.3179049939098662]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"IFERROR(INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0)-1),\"enter input\")","v":9.6168566971575498E-2},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0))))","v":9.7170237718492647E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(E$6,'RFM input'!$E$384:$Q$384,0))))","v":0.11689429391879913},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(F$6,'RFM input'!$E$384:$Q$384,0))))","v":8.9279448270290107E-2},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(G$6,'RFM input'!$E$384:$Q$384,0))))","v":0.1030198650295191},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(H$6,'RFM input'!$E$384:$Q$384,0))))","v":0.10707743377880363},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(I$6,'RFM input'!$E$384:$Q$384,0))))","v":8.3147336603444311E-2},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(J$6,'RFM input'!$E$384:$Q$384,0))))","v":9.0313485033887364E-2},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(K$6,'RFM input'!$E$384:$Q$384,0))))","v":9.8019280299722844E-2},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(L$6,'RFM input'!$E$384:$Q$384,0))))","v":7.4544339220263156E-2},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(M$6,'RFM input'!$E$384:$Q$384,0))))","v":-1.145868472723155E-2},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(N$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(O$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(P$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(Q$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(R$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(S$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(T$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(U$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(V$6,'RFM input'!$E$384:$Q$384,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(W$6,'RFM input'!$E$384:$Q$384,0))))","v":0}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AC FILTERS"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A14,0),\"enter input\")","v":12.311727194881946},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A14,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A14,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A14,0),\"enter input\")","v":10},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A14,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A14,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A14,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C14/C$10","v":12.311727194881946},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":11.080554475393752},9.8493817559055579,8.6182090364173636,7.3870363169291693,6.155863597440975,4.9246908779527807,3.693518158464586,2.4623454389763912,1.2311727194881965,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D14*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E14*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F14*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G14*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H14*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I14*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J14*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K14*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L14*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M14*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N14*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O14*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P14*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q14*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R14*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(S58=\"n/a\",S34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,S34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(T58=\"n/a\",T34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,T34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(U58=\"n/a\",U34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},{"$f":"IF(V58=\"n/a\",V34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,V34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S14*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(T59=\"n/a\",T35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,T35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(U59=\"n/a\",U35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,U35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},{"$f":"IF(V59=\"n/a\",V35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(U60=\"n/a\",U36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,U36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},{"$f":"IF(V60=\"n/a\",V36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,V36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U14*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},{"$f":"IF(V61=\"n/a\",V37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,V37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V14*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W14*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C15","v":10},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2006-07"},null,{"$f":"D15","v":10},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E15","v":10},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F15","v":10},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G15","v":10},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H15","v":10},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I15","v":10},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J15","v":10},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K15","v":10},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":9},8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L15","v":10},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":9},8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":10},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":9},8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N15","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P15","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U15","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W15","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AC SWITCHYARD"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A68,0),\"enter input\")","v":7.2059812385536501},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0.42215999999999998},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A68,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A68,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A68,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A68,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A68,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A68,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C68/C$10","v":7.2059812385536501},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":7.0258317075898091},6.8456821766259681,6.6655326456621271,6.4853831146982861,6.3052335837344451,6.1250840527706041,5.9449345218067631,5.7647849908429221,5.5846354598790811,5.40448592891524,5.224336397951399,5.044186866987558,4.864037336023717,4.683887805059876,4.503738274096035,4.323588743132194,4.143439212168353,3.9632896812045115,3.7831401502406701,3.6029906192768286]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D68*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E68*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F68*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G68*((1+G$11)^0.5)/G$10)","v":0.39352304727512261},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0.38368497109324456},0.37384689491136652,0.36400881872948848,0.35417074254761044,0.3443326663657324,0.33449459018385436,0.32465651400197632,0.31481843782009827,0.30498036163822023,0.29514228545634219,0.28530420927446415,0.27546613309258611,0.26562805691070807,0.25578998072883002,0.24595190454695195,0.23611382836507389]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H68*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I68*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J68*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K68*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L68*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M68*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N68*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O68*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P68*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q68*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R68*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},{"$f":"IF(S112=\"n/a\",S88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,S88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,S88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},{"$f":"IF(T112=\"n/a\",T88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,T88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,T88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},{"$f":"IF(U112=\"n/a\",U88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,U88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,U88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},{"$f":"IF(V112=\"n/a\",V88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,V88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,V88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S68*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},{"$f":"IF(T113=\"n/a\",T89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,T89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,T89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},{"$f":"IF(U113=\"n/a\",U89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,U89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,U89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},{"$f":"IF(V113=\"n/a\",V89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,V89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,V89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T68*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},{"$f":"IF(U114=\"n/a\",U90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,U90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,U90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},{"$f":"IF(V114=\"n/a\",V90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,V90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,V90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U68*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},{"$f":"IF(V115=\"n/a\",V91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,V91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,V91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V68*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W68*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C69","v":40},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A74)","v":"RL Capex 2006-07"},null,{"$f":"D69","v":40},{"$f":"IF(D98=\"n/a\",\"n/a\",MAX(0,D98-1))","v":39},{"$f":"IF(E98=\"n/a\",\"n/a\",MAX(0,E98-1))","v":38},{"$f":"IF(F98=\"n/a\",\"n/a\",MAX(0,F98-1))","v":37},{"$f":"IF(G98=\"n/a\",\"n/a\",MAX(0,G98-1))","v":36},{"$f":"IF(H98=\"n/a\",\"n/a\",MAX(0,H98-1))","v":35},{"$f":"IF(I98=\"n/a\",\"n/a\",MAX(0,I98-1))","v":34},{"$f":"IF(J98=\"n/a\",\"n/a\",MAX(0,J98-1))","v":33},{"$f":"IF(K98=\"n/a\",\"n/a\",MAX(0,K98-1))","v":32},{"$f":"IF(L98=\"n/a\",\"n/a\",MAX(0,L98-1))","v":31},{"$f":"IF(M98=\"n/a\",\"n/a\",MAX(0,M98-1))","v":30},{"$f":"IF(N98=\"n/a\",\"n/a\",MAX(0,N98-1))","v":29},{"$f":"IF(O98=\"n/a\",\"n/a\",MAX(0,O98-1))","v":28},{"$f":"IF(P98=\"n/a\",\"n/a\",MAX(0,P98-1))","v":27},{"$f":"IF(Q98=\"n/a\",\"n/a\",MAX(0,Q98-1))","v":26},{"$f":"IF(R98=\"n/a\",\"n/a\",MAX(0,R98-1))","v":25},{"$f":"IF(S98=\"n/a\",\"n/a\",MAX(0,S98-1))","v":24},{"$f":"IF(T98=\"n/a\",\"n/a\",MAX(0,T98-1))","v":23},{"$f":"IF(U98=\"n/a\",\"n/a\",MAX(0,U98-1))","v":22},{"$f":"IF(V98=\"n/a\",\"n/a\",MAX(0,V98-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J69","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K69","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L69","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M69","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P69","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q69","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S69","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T69","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U69","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V69","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":40},39,38,37,36.228828850406785,35.229445144501767,34.230097471673986,33.230789087225212,32.231523650752976,31.232305290926785,30.23313868313069,29.234029143055935,28.234982740201932,27.236006436407575,26.237108256098725,25.238297497059303,24.239584993444307,23.240983446792541,22.242507846473433,21.244176009088395,20.246009278033686]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AUXILIARY SYSTEMS"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A122,0),\"enter input\")","v":13.550074580567616},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":6.7272700000000005E-3},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A122,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A122,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A122,0),\"enter input\")","v":30},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":30},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A122,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A122,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A122,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C122/C$10","v":13.550074580567616},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":13.098405427882028},12.646736275196441,12.195067122510853,11.743397969825265,11.291728817139678,10.84005966445409,10.388390511768502,9.9367213590829149,9.4850522063973273,9.0333830537117397,8.5817139010261521,8.1300447483405645,7.6783755956549768,7.2267064429693892,6.7750372902838016,6.323368137598214,5.8716989849126264,5.4200298322270388,4.9683606795414512,4.5166915268558636]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D122*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E122*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F122*((1+F$11)^0.5)/F$10)","v":6.3835743379787356E-3},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":6.1707885267127775E-3},5.9580027154468194E-3,5.7452169041808613E-3,5.5324310929149032E-3,5.3196452816489451E-3,5.106859470382987E-3,4.8940736591170288E-3,4.6812878478510707E-3,4.4685020365851126E-3,4.2557162253191545E-3,4.0429304140531964E-3,3.8301446027872387E-3,3.617358791521281E-3,3.4045729802553233E-3,3.1917871689893657E-3,2.979001357723408E-3,2.7662155464574503E-3]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G122*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H122*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I122*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J122*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K122*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L122*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M122*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N122*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O122*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P122*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q122*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R122*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},{"$f":"IF(S166=\"n/a\",S142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,S142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,S142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},{"$f":"IF(T166=\"n/a\",T142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,T142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,T142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},{"$f":"IF(U166=\"n/a\",U142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,U142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,U142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},{"$f":"IF(V166=\"n/a\",V142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,V142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,V142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S122*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},{"$f":"IF(T167=\"n/a\",T143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,T143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,T143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},{"$f":"IF(U167=\"n/a\",U143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,U143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,U143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},{"$f":"IF(V167=\"n/a\",V143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,V143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,V143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T122*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},{"$f":"IF(U168=\"n/a\",U144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,U144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,U144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},{"$f":"IF(V168=\"n/a\",V144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,V144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,V144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U122*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},{"$f":"IF(V169=\"n/a\",V145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,V145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,V145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V122*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W122*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C123","v":30},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A128)","v":"RL Capex 2006-07"},null,{"$f":"D123","v":30},{"$f":"IF(D152=\"n/a\",\"n/a\",MAX(0,D152-1))","v":29},{"$f":"IF(E152=\"n/a\",\"n/a\",MAX(0,E152-1))","v":28},{"$f":"IF(F152=\"n/a\",\"n/a\",MAX(0,F152-1))","v":27},{"$f":"IF(G152=\"n/a\",\"n/a\",MAX(0,G152-1))","v":26},{"$f":"IF(H152=\"n/a\",\"n/a\",MAX(0,H152-1))","v":25},{"$f":"IF(I152=\"n/a\",\"n/a\",MAX(0,I152-1))","v":24},{"$f":"IF(J152=\"n/a\",\"n/a\",MAX(0,J152-1))","v":23},{"$f":"IF(K152=\"n/a\",\"n/a\",MAX(0,K152-1))","v":22},{"$f":"IF(L152=\"n/a\",\"n/a\",MAX(0,L152-1))","v":21},{"$f":"IF(M152=\"n/a\",\"n/a\",MAX(0,M152-1))","v":20},{"$f":"IF(N152=\"n/a\",\"n/a\",MAX(0,N152-1))","v":19},{"$f":"IF(O152=\"n/a\",\"n/a\",MAX(0,O152-1))","v":18},{"$f":"IF(P152=\"n/a\",\"n/a\",MAX(0,P152-1))","v":17},{"$f":"IF(Q152=\"n/a\",\"n/a\",MAX(0,Q152-1))","v":16},{"$f":"IF(R152=\"n/a\",\"n/a\",MAX(0,R152-1))","v":15},{"$f":"IF(S152=\"n/a\",\"n/a\",MAX(0,S152-1))","v":14},{"$f":"IF(T152=\"n/a\",\"n/a\",MAX(0,T152-1))","v":13},{"$f":"IF(U152=\"n/a\",\"n/a\",MAX(0,U152-1))","v":12},{"$f":"IF(V152=\"n/a\",\"n/a\",MAX(0,V152-1))","v":11}]
[null,"RL Capex 2007-08",null,null,{"$f":"E123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J123","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K123","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L123","v":30},29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M123","v":30},29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O123","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P123","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q123","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R123","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S123","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U123","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V123","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":30},29,28,27.001569544760677,26.001575578300862,25.001582094496985,24.001589153677493,23.001596826662077,22.001605197145931,21.001614364765103,20.00162444908144,19.001635594825839,18.001647978889103,17.001661819779926,16.001677390629361,15.001695037396546,14.001715204876124,13.001738474707743,12.001765622388124,11.001797705376582,10.00183620405641]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CABLE"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A176,0),\"enter input\")","v":583.33480025316885},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0.1214055},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0.137157},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A176,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A176,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A176,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A176,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A176,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A176,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C176/C$10","v":583.33480025316885},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":568.75143024683962},554.16806024051039,539.58469023418115,525.00132022785192,510.41795022152269,495.83458021519345,481.25121020886422,466.66784020253499,452.08447019620576,437.50110018987652,422.91773018354729,408.33436017721806,393.75099017088883,379.16762016455959,364.58425015823036,350.00088015190113,335.4175101455719,320.83414013924266,306.25077013291343,291.6674001265842]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D176*((1+D$11)^0.5)/D$10)","v":0.1235554250835596},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0.12046653945647061},0.11737765382938162,0.11428876820229263,0.11119988257520363,0.10811099694811464,0.10502211132102565,0.10193322569393666,9.8844340066847669E-2,9.5755454439758678E-2,9.2666568812669686E-2,8.9577683185580695E-2,8.6488797558491703E-2,8.3399911931402712E-2,8.0311026304313721E-2,7.7222140677224729E-2,7.4133255050135738E-2,7.1044369423046747E-2,6.7955483795957755E-2,6.4866598168868764E-2]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E176*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F176*((1+F$11)^0.5)/F$10)","v":0.13014966033385747},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0.12689591882551104},0.12364217731716461,0.12038843580881817,0.11713469430047173,0.11388095279212529,0.11062721128377885,0.10737346977543241,0.10411972826708597,0.10086598675873953,9.7612245250393095E-2,9.4358503742046657E-2,9.1104762233700218E-2,8.7851020725353779E-2,8.459727921700734E-2,8.1343537708660901E-2,7.8089796200314462E-2,7.4836054691968024E-2]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G176*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H176*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I176*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J176*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K176*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L176*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M176*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N176*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O176*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P176*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q176*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R176*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},{"$f":"IF(S220=\"n/a\",S196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,S196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,S196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},{"$f":"IF(T220=\"n/a\",T196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,T196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,T196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},{"$f":"IF(U220=\"n/a\",U196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,U196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,U196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},{"$f":"IF(V220=\"n/a\",V196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,V196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,V196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S176*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},{"$f":"IF(T221=\"n/a\",T197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,T197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,T197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},{"$f":"IF(U221=\"n/a\",U197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,U197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,U197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},{"$f":"IF(V221=\"n/a\",V197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,V197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,V197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T176*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},{"$f":"IF(U222=\"n/a\",U198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,U198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,U198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},{"$f":"IF(V222=\"n/a\",V198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,V198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,V198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U176*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},{"$f":"IF(V223=\"n/a\",V199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,V199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,V199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V176*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W176*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C177","v":40},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2006-07"},null,{"$f":"D177","v":40},{"$f":"IF(D206=\"n/a\",\"n/a\",MAX(0,D206-1))","v":39},{"$f":"IF(E206=\"n/a\",\"n/a\",MAX(0,E206-1))","v":38},{"$f":"IF(F206=\"n/a\",\"n/a\",MAX(0,F206-1))","v":37},{"$f":"IF(G206=\"n/a\",\"n/a\",MAX(0,G206-1))","v":36},{"$f":"IF(H206=\"n/a\",\"n/a\",MAX(0,H206-1))","v":35},{"$f":"IF(I206=\"n/a\",\"n/a\",MAX(0,I206-1))","v":34},{"$f":"IF(J206=\"n/a\",\"n/a\",MAX(0,J206-1))","v":33},{"$f":"IF(K206=\"n/a\",\"n/a\",MAX(0,K206-1))","v":32},{"$f":"IF(L206=\"n/a\",\"n/a\",MAX(0,L206-1))","v":31},{"$f":"IF(M206=\"n/a\",\"n/a\",MAX(0,M206-1))","v":30},{"$f":"IF(N206=\"n/a\",\"n/a\",MAX(0,N206-1))","v":29},{"$f":"IF(O206=\"n/a\",\"n/a\",MAX(0,O206-1))","v":28},{"$f":"IF(P206=\"n/a\",\"n/a\",MAX(0,P206-1))","v":27},{"$f":"IF(Q206=\"n/a\",\"n/a\",MAX(0,Q206-1))","v":26},{"$f":"IF(R206=\"n/a\",\"n/a\",MAX(0,R206-1))","v":25},{"$f":"IF(S206=\"n/a\",\"n/a\",MAX(0,S206-1))","v":24},{"$f":"IF(T206=\"n/a\",\"n/a\",MAX(0,T206-1))","v":23},{"$f":"IF(U206=\"n/a\",\"n/a\",MAX(0,U206-1))","v":22},{"$f":"IF(V206=\"n/a\",\"n/a\",MAX(0,V206-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K177","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L177","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M177","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N177","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O177","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P177","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q177","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R177","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S177","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T177","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U177","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V177","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":40},39.000217192578681,38.000217335437476,37.000940711981102,36.000942377130642,35.000944137429222,34.000946001272062,33.000947978072084,32.000950078418704,31.000952314267696,30.000954699168911,29.000957248541088,28.000959980005547,27.000962913794101,26.000966073251053,25.000969485455663,24.000973182000216,23.000977199971121,22.000981583197486,21.000986383856471,20.000991664560214]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CONTROL SYSTEM"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A230,0),\"enter input\")","v":4.5200397044146987},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A230,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A230,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A230,0),\"enter input\")","v":20},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":20},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A230,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A230,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A230,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C230/C$10","v":4.5200397044146987},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":4.2940377191939634},4.068035733973228,3.8420337487524931,3.6160317635317583,3.3900297783110234,3.1640277930902885,2.9380258078695536,2.7120238226488187,2.4860218374280838,2.2600198522073489,2.034017866986614,1.8080158817658791,1.5820138965451442,1.3560119113244093,1.1300099261036745,0.90400794088293956,0.67800595566220467,0.45200397044146973,0.22600198522073478,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D230*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E230*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F230*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G230*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H230*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I230*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J230*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K230*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L230*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M230*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N230*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O230*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P230*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q230*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R230*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},{"$f":"IF(S274=\"n/a\",S250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,S250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,S250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},{"$f":"IF(T274=\"n/a\",T250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,T250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,T250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},{"$f":"IF(U274=\"n/a\",U250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,U250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,U250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},{"$f":"IF(V274=\"n/a\",V250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,V250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,V250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S230*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},{"$f":"IF(T275=\"n/a\",T251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,T251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,T251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},{"$f":"IF(U275=\"n/a\",U251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,U251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,U251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},{"$f":"IF(V275=\"n/a\",V251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,V251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,V251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T230*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},{"$f":"IF(U276=\"n/a\",U252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,U252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,U252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},{"$f":"IF(V276=\"n/a\",V252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,V252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,V252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U230*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},{"$f":"IF(V277=\"n/a\",V253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,V253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,V253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V230*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W230*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C231","v":20},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A236)","v":"RL Capex 2006-07"},null,{"$f":"D231","v":20},{"$f":"IF(D260=\"n/a\",\"n/a\",MAX(0,D260-1))","v":19},{"$f":"IF(E260=\"n/a\",\"n/a\",MAX(0,E260-1))","v":18},{"$f":"IF(F260=\"n/a\",\"n/a\",MAX(0,F260-1))","v":17},{"$f":"IF(G260=\"n/a\",\"n/a\",MAX(0,G260-1))","v":16},{"$f":"IF(H260=\"n/a\",\"n/a\",MAX(0,H260-1))","v":15},{"$f":"IF(I260=\"n/a\",\"n/a\",MAX(0,I260-1))","v":14},{"$f":"IF(J260=\"n/a\",\"n/a\",MAX(0,J260-1))","v":13},{"$f":"IF(K260=\"n/a\",\"n/a\",MAX(0,K260-1))","v":12},{"$f":"IF(L260=\"n/a\",\"n/a\",MAX(0,L260-1))","v":11},{"$f":"IF(M260=\"n/a\",\"n/a\",MAX(0,M260-1))","v":10},{"$f":"IF(N260=\"n/a\",\"n/a\",MAX(0,N260-1))","v":9},{"$f":"IF(O260=\"n/a\",\"n/a\",MAX(0,O260-1))","v":8},{"$f":"IF(P260=\"n/a\",\"n/a\",MAX(0,P260-1))","v":7},{"$f":"IF(Q260=\"n/a\",\"n/a\",MAX(0,Q260-1))","v":6},{"$f":"IF(R260=\"n/a\",\"n/a\",MAX(0,R260-1))","v":5},{"$f":"IF(S260=\"n/a\",\"n/a\",MAX(0,S260-1))","v":4},{"$f":"IF(T260=\"n/a\",\"n/a\",MAX(0,T260-1))","v":3},{"$f":"IF(U260=\"n/a\",\"n/a\",MAX(0,U260-1))","v":2},{"$f":"IF(V260=\"n/a\",\"n/a\",MAX(0,V260-1))","v":1}]
[null,"RL Capex 2007-08",null,null,{"$f":"E231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J231","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K231","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L231","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M231","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N231","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O231","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P231","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q231","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R231","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S231","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T231","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U231","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V231","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CONVERTER TRANSFORMER"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A284,0),\"enter input\")","v":182.0674477644715},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":3.8041999999999999E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0.4313632},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0.13642185999999998},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0.50536899999999996},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":1.531255},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":4.8500000000000001E-3},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":1.259091E-2},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":2.7400000000000001E-2},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A284,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A284,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A284,0),\"enter input\")","v":21},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":21},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A284,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A284,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A284,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C284/C$10","v":182.0674477644715},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":173.39756929949667},164.72769083452184,156.05781236954701,147.38793390457218,138.71805543959735,130.04817697462252,121.37829850964769,112.70842004467286,104.03854157969803,95.368663114723205,86.698784649748376,78.028906184773547,69.359027719798718,60.689149254823889,52.01927078984906,43.349392324874231,34.679513859899401,26.009635394924569,17.339756929949736,8.6698784649749037]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D284*((1+D$11)^0.5)/D$10)","v":3.8715671703743036E-2},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":3.6872068289279081E-2},3.5028464874815125E-2,3.318486146035117E-2,3.1341258045887214E-2,2.9497654631423259E-2,2.7654051216959304E-2,2.5810447802495348E-2,2.3966844388031393E-2,2.2123240973567437E-2,2.0279637559103482E-2,1.8436034144639526E-2,1.6592430730175571E-2,1.4748827315711617E-2,1.2905223901247664E-2,1.106162048678371E-2,9.2180170723197563E-3,7.3744136578558026E-3,5.5308102433918489E-3,3.6872068289278948E-3]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E284*((1+E$11)^0.5)/E$10)","v":0.43218968105387168},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0.41160922005130635},0.39102875904874101,0.37044829804617568,0.34986783704361035,0.32928737604104502,0.30870691503847969,0.28812645403591436,0.26754599303334903,0.2469655320307837,0.22638507102821837,0.20580461002565303,0.1852241490230877,0.16464368802052237,0.14406322701795704,0.12348276601539172,0.10290230501282641,8.2321844010261089E-2,6.1741383007695771E-2]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F284*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G284*((1+G$11)^0.5)/G$10)","v":0.12716777066074511},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0.12111216253404296},0.11505655440734081,0.10900094628063865,0.1029453381539365,9.6889730027234347E-2,9.0834121900532194E-2,8.4778513773830042E-2,7.8722905647127889E-2,7.2667297520425736E-2,6.6611689393723583E-2,6.0556081267021437E-2,5.4500473140319292E-2,4.8444865013617146E-2,4.2389256886915E-2,3.6333648760212854E-2,3.0278040633510705E-2]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H284*((1+H$11)^0.5)/H$10)","v":0.45856806420907426},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0.43673148972292786},0.41489491523678146,0.39305834075063506,0.37122176626448866,0.34938519177834226,0.32754861729219586,0.30571204280604947,0.28387546831990307,0.26203889383375667,0.24020231934761027,0.21836574486146387,0.19652917037531747,0.17469259588917108,0.15285602140302468,0.13101944691687828]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I284*((1+I$11)^0.5)/I$10)","v":1.331008801035052},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":1.2676274295571923},1.2042460580793326,1.1408646866014729,1.0774833151236132,1.0141019436457535,0.95072057216789385,0.88733920069003425,0.82395782921217464,0.76057645773431504,0.69719508625645543,0.63381371477859583,0.57043234330073622,0.50705097182287662,0.44366960034501701]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J284*((1+J$11)^0.5)/J$10)","v":4.1619331409287396E-3},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":3.963745848503562E-3},3.7655585560783839E-3,3.5673712636532058E-3,3.3691839712280277E-3,3.1709966788028496E-3,2.9728093863776715E-3,2.7746220939524934E-3,2.5764348015273153E-3,2.3782475091021372E-3,2.1800602166769591E-3,1.981872924251781E-3,1.7836856318266029E-3,1.5854983394014248E-3]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K284*((1+K$11)^0.5)/K$10)","v":1.0578042390814E-2},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":1.0074326086489524E-2},9.570609782165047E-3,9.0668934778405704E-3,8.5631771735160938E-3,8.0594608691916172E-3,7.5557445648671406E-3,7.0520282605426639E-3,6.5483119562181873E-3,6.0445956518937107E-3,5.5408793475692341E-3,5.0371630432447575E-3,4.5334467389202809E-3]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L284*((1+L$11)^0.5)/L$10)","v":2.2124083014423507E-2},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":2.1070555251831911E-2},2.0017027489240315E-2,1.8963499726648719E-2,1.7909971964057123E-2,1.6856444201465526E-2,1.580291643887393E-2,1.4749388676282334E-2,1.3695860913690738E-2,1.2642333151099142E-2,1.1588805388507546E-2,1.053527762591595E-2]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M284*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N284*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O284*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P284*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q284*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R284*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},{"$f":"IF(S328=\"n/a\",S304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,S304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,S304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},{"$f":"IF(T328=\"n/a\",T304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,T304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,T304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},{"$f":"IF(U328=\"n/a\",U304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,U304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,U304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},{"$f":"IF(V328=\"n/a\",V304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,V304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,V304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S284*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},{"$f":"IF(T329=\"n/a\",T305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,T305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,T305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},{"$f":"IF(U329=\"n/a\",U305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,U305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,U305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},{"$f":"IF(V329=\"n/a\",V305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,V305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,V305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T284*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},{"$f":"IF(U330=\"n/a\",U306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,U306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,U306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},{"$f":"IF(V330=\"n/a\",V306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,V306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,V306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U284*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},{"$f":"IF(V331=\"n/a\",V307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,V307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,V307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V284*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W284*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C285","v":21},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A290)","v":"RL Capex 2006-07"},null,{"$f":"D285","v":21},{"$f":"IF(D314=\"n/a\",\"n/a\",MAX(0,D314-1))","v":20},{"$f":"IF(E314=\"n/a\",\"n/a\",MAX(0,E314-1))","v":19},{"$f":"IF(F314=\"n/a\",\"n/a\",MAX(0,F314-1))","v":18},{"$f":"IF(G314=\"n/a\",\"n/a\",MAX(0,G314-1))","v":17},{"$f":"IF(H314=\"n/a\",\"n/a\",MAX(0,H314-1))","v":16},{"$f":"IF(I314=\"n/a\",\"n/a\",MAX(0,I314-1))","v":15},{"$f":"IF(J314=\"n/a\",\"n/a\",MAX(0,J314-1))","v":14},{"$f":"IF(K314=\"n/a\",\"n/a\",MAX(0,K314-1))","v":13},{"$f":"IF(L314=\"n/a\",\"n/a\",MAX(0,L314-1))","v":12},{"$f":"IF(M314=\"n/a\",\"n/a\",MAX(0,M314-1))","v":11},{"$f":"IF(N314=\"n/a\",\"n/a\",MAX(0,N314-1))","v":10},{"$f":"IF(O314=\"n/a\",\"n/a\",MAX(0,O314-1))","v":9},{"$f":"IF(P314=\"n/a\",\"n/a\",MAX(0,P314-1))","v":8},{"$f":"IF(Q314=\"n/a\",\"n/a\",MAX(0,Q314-1))","v":7},{"$f":"IF(R314=\"n/a\",\"n/a\",MAX(0,R314-1))","v":6},{"$f":"IF(S314=\"n/a\",\"n/a\",MAX(0,S314-1))","v":5},{"$f":"IF(T314=\"n/a\",\"n/a\",MAX(0,T314-1))","v":4},{"$f":"IF(U314=\"n/a\",\"n/a\",MAX(0,U314-1))","v":3},{"$f":"IF(V314=\"n/a\",\"n/a\",MAX(0,V314-1))","v":2}]
[null,"RL Capex 2007-08",null,null,{"$f":"E285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J285","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K285","v":21},20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L285","v":21},20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M285","v":21},20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N285","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O285","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P285","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q285","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R285","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S285","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T285","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U285","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V285","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":21},20.000223227058342,19.005455624376996,18.00548384985014,17.008949030618091,16.025408295551962,15.08585247275675,14.087683349410744,13.090260972739026,12.094297765604935,11.096939876889664,10.100106994600994,9.1039728648389229,8.1087974059294208,7.1149876931816101,6.1232192741914746,5.1347011925009873,4.1518321840622043,3.180141408227668,2.2358679355144795,1.3962390635220332]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$E$7:$F$56,2,FALSE)","v":"DC FILTER"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A338,0),\"enter input\")","v":0.26861950243378785},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":1.8593400000000003E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A338,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A338,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A338,0),\"enter input\")","v":10},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A338,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A338,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A338,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C338/C$10","v":0.26861950243378785},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0.24175755219040906},0.21489560194703028,0.18803365170365149,0.16117170146027271,0.13430975121689392,0.10744780097351514,8.0585850730136355E-2,5.372390048675757E-2,2.6861950243378785E-2,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D338*((1+D$11)^0.5)/D$10)","v":1.8922663641669099E-2},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":1.7030397277502191E-2},1.513813091333528E-2,1.324586454916837E-2,1.135359818500146E-2,9.4613318208345495E-3,7.5690654566676393E-3,5.676799092500729E-3,3.7845327283338192E-3,1.8922663641669094E-3,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E338*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F338*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G338*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H338*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I338*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J338*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K338*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L338*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M338*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N338*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O338*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P338*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q338*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R338*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},{"$f":"IF(S382=\"n/a\",S358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,S358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,S358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},{"$f":"IF(T382=\"n/a\",T358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,T358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,T358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},{"$f":"IF(U382=\"n/a\",U358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,U358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,U358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},{"$f":"IF(V382=\"n/a\",V358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,V358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,V358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S338*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},{"$f":"IF(T383=\"n/a\",T359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,T359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,T359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},{"$f":"IF(U383=\"n/a\",U359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,U359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,U359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},{"$f":"IF(V383=\"n/a\",V359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,V359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,V359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T338*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},{"$f":"IF(U384=\"n/a\",U360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,U360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,U360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},{"$f":"IF(V384=\"n/a\",V360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,V360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,V360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U338*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},{"$f":"IF(V385=\"n/a\",V361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,V361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,V361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V338*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W338*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C339","v":10},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2006-07"},null,{"$f":"D339","v":10},{"$f":"IF(D368=\"n/a\",\"n/a\",MAX(0,D368-1))","v":9},{"$f":"IF(E368=\"n/a\",\"n/a\",MAX(0,E368-1))","v":8},{"$f":"IF(F368=\"n/a\",\"n/a\",MAX(0,F368-1))","v":7},{"$f":"IF(G368=\"n/a\",\"n/a\",MAX(0,G368-1))","v":6},{"$f":"IF(H368=\"n/a\",\"n/a\",MAX(0,H368-1))","v":5},{"$f":"IF(I368=\"n/a\",\"n/a\",MAX(0,I368-1))","v":4},{"$f":"IF(J368=\"n/a\",\"n/a\",MAX(0,J368-1))","v":3},{"$f":"IF(K368=\"n/a\",\"n/a\",MAX(0,K368-1))","v":2},{"$f":"IF(L368=\"n/a\",\"n/a\",MAX(0,L368-1))","v":1},{"$f":"IF(M368=\"n/a\",\"n/a\",MAX(0,M368-1))","v":0},{"$f":"IF(N368=\"n/a\",\"n/a\",MAX(0,N368-1))","v":0},{"$f":"IF(O368=\"n/a\",\"n/a\",MAX(0,O368-1))","v":0},{"$f":"IF(P368=\"n/a\",\"n/a\",MAX(0,P368-1))","v":0},{"$f":"IF(Q368=\"n/a\",\"n/a\",MAX(0,Q368-1))","v":0},{"$f":"IF(R368=\"n/a\",\"n/a\",MAX(0,R368-1))","v":0},{"$f":"IF(S368=\"n/a\",\"n/a\",MAX(0,S368-1))","v":0},{"$f":"IF(T368=\"n/a\",\"n/a\",MAX(0,T368-1))","v":0},{"$f":"IF(U368=\"n/a\",\"n/a\",MAX(0,U368-1))","v":0},{"$f":"IF(V368=\"n/a\",\"n/a\",MAX(0,V368-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J339","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K339","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L339","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M339","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N339","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O339","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P339","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q339","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R339","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S339","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T339","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U339","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V339","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":10},9.0725895656533382,8.073430306798052,7.0745090224555112,6.0759434089823916,5.0779440966558864,4.0809289368134962,3.0858609568708393,2.0955678827473436,1.1234899525608544,1,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$E$7:$F$56,2,FALSE)","v":"DC SWITCHYARD"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A392,0),\"enter input\")","v":1.482286036400122},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0.17987},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0.02},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0.96788176999999997},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A392,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A392,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A392,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A392,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A392,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A392,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C392/C$10","v":1.482286036400122},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":1.445228885490119},1.4081717345801159,1.3711145836701129,1.3340574327601098,1.2970002818501067,1.2599431309401037,1.2228859800301006,1.1858288291200976,1.1487716782100945,1.1117145273000915,1.0746573763900884,1.0376002254800853,1.0005430745700823,0.96348592366007924,0.92642877275007618,0.88937162184007312,0.85231447093007007,0.81525732002006701,0.77820016911006396,0.7411430182000609]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D392*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E392*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F392*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G392*((1+G$11)^0.5)/G$10)","v":0.16766863396194884},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0.1634769181129001},0.15928520226385137,0.15509348641480264,0.15090177056575391,0.14671005471670517,0.14251833886765644,0.13832662301860771,0.13413490716955898,0.12994319132051024,0.12575147547146151,0.12155975962241279,0.11736804377336407,0.11317632792431535,0.10898461207526663,0.10479289622621792,0.1006011803771692]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H392*((1+H$11)^0.5)/H$10)","v":1.8147850944916461E-2},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":1.7694154671293549E-2},1.7240458397670636E-2,1.6786762124047724E-2,1.6333065850424811E-2,1.5879369576801899E-2,1.5425673303178988E-2,1.4971977029556077E-2,1.4518280755933166E-2,1.4064584482310256E-2,1.3610888208687345E-2,1.3157191935064434E-2,1.2703495661441523E-2,1.2249799387818613E-2,1.1796103114195702E-2,1.1342406840572791E-2]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I392*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J392*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K392*((1+K$11)^0.5)/K$10)","v":0.81314967642180636},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0.79282093451126123},0.77249219260071611,0.75216345069017099,0.73183470877962586,0.71150596686908074,0.69117722495853562,0.6708484830479905,0.65051974113744537,0.63019099922690025,0.60986225731635513,0.58953351540581,0.56920477349526488]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L392*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M392*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N392*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O392*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P392*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q392*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R392*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},{"$f":"IF(S436=\"n/a\",S412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},{"$f":"IF(T436=\"n/a\",T412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},{"$f":"IF(U436=\"n/a\",U412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},{"$f":"IF(V436=\"n/a\",V412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S392*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},{"$f":"IF(T437=\"n/a\",T413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,T413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,T413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},{"$f":"IF(U437=\"n/a\",U413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,U413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,U413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},{"$f":"IF(V437=\"n/a\",V413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,V413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,V413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T392*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},{"$f":"IF(U438=\"n/a\",U414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,U414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,U414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},{"$f":"IF(V438=\"n/a\",V414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,V414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,V414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U392*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},{"$f":"IF(V439=\"n/a\",V415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,V415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,V415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V392*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W392*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C393","v":40},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A398)","v":"RL Capex 2006-07"},null,{"$f":"D393","v":40},{"$f":"IF(D422=\"n/a\",\"n/a\",MAX(0,D422-1))","v":39},{"$f":"IF(E422=\"n/a\",\"n/a\",MAX(0,E422-1))","v":38},{"$f":"IF(F422=\"n/a\",\"n/a\",MAX(0,F422-1))","v":37},{"$f":"IF(G422=\"n/a\",\"n/a\",MAX(0,G422-1))","v":36},{"$f":"IF(H422=\"n/a\",\"n/a\",MAX(0,H422-1))","v":35},{"$f":"IF(I422=\"n/a\",\"n/a\",MAX(0,I422-1))","v":34},{"$f":"IF(J422=\"n/a\",\"n/a\",MAX(0,J422-1))","v":33},{"$f":"IF(K422=\"n/a\",\"n/a\",MAX(0,K422-1))","v":32},{"$f":"IF(L422=\"n/a\",\"n/a\",MAX(0,L422-1))","v":31},{"$f":"IF(M422=\"n/a\",\"n/a\",MAX(0,M422-1))","v":30},{"$f":"IF(N422=\"n/a\",\"n/a\",MAX(0,N422-1))","v":29},{"$f":"IF(O422=\"n/a\",\"n/a\",MAX(0,O422-1))","v":28},{"$f":"IF(P422=\"n/a\",\"n/a\",MAX(0,P422-1))","v":27},{"$f":"IF(Q422=\"n/a\",\"n/a\",MAX(0,Q422-1))","v":26},{"$f":"IF(R422=\"n/a\",\"n/a\",MAX(0,R422-1))","v":25},{"$f":"IF(S422=\"n/a\",\"n/a\",MAX(0,S422-1))","v":24},{"$f":"IF(T422=\"n/a\",\"n/a\",MAX(0,T422-1))","v":23},{"$f":"IF(U422=\"n/a\",\"n/a\",MAX(0,U422-1))","v":22},{"$f":"IF(V422=\"n/a\",\"n/a\",MAX(0,V422-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J393","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K393","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L393","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M393","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N393","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O393","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P393","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q393","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R393","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T393","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U393","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V393","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":40},39,38,37,36.446602446817572,35.503607677090919,34.504976147659029,33.506426424298155,35.319724801891098,34.331252488645262,33.343480337841505,32.356474136482682,31.370308179811921,30.385066692735172,29.400845546057223,28.417754341422569,27.435918960804937,26.45548470596043,25.476620193507348,24.499522226681304,23.524421941940247]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$E$7:$F$56,2,FALSE)","v":"EASEMENT"}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A446,0),\"enter input\")","v":7.7518266057265448},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A446,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A446,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A446,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A446,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A446,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A446,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C446/C$10","v":7.7518266057265448},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":7.7518266057265448},7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448,7.7518266057265448]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D446*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E446*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F446*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G446*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H446*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I446*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J446*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K446*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L446*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M446*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N446*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O446*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P446*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q446*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R446*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},{"$f":"IF(S490=\"n/a\",S466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,S466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,S466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},{"$f":"IF(T490=\"n/a\",T466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,T466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,T466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},{"$f":"IF(U490=\"n/a\",U466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,U466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,U466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},{"$f":"IF(V490=\"n/a\",V466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,V466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,V466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S446*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},{"$f":"IF(T491=\"n/a\",T467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},{"$f":"IF(U491=\"n/a\",U467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},{"$f":"IF(V491=\"n/a\",V467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T446*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},{"$f":"IF(U492=\"n/a\",U468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,U468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,U468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},{"$f":"IF(V492=\"n/a\",V468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,V468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,V468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U446*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},{"$f":"IF(V493=\"n/a\",V469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,V469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,V469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V446*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W446*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C447","v":"n/a"},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A452)","v":"RL Capex 2006-07"},null,{"$f":"D447","v":"n/a"},{"$f":"IF(D476=\"n/a\",\"n/a\",MAX(0,D476-1))","v":"n/a"},{"$f":"IF(E476=\"n/a\",\"n/a\",MAX(0,E476-1))","v":"n/a"},{"$f":"IF(F476=\"n/a\",\"n/a\",MAX(0,F476-1))","v":"n/a"},{"$f":"IF(G476=\"n/a\",\"n/a\",MAX(0,G476-1))","v":"n/a"},{"$f":"IF(H476=\"n/a\",\"n/a\",MAX(0,H476-1))","v":"n/a"},{"$f":"IF(I476=\"n/a\",\"n/a\",MAX(0,I476-1))","v":"n/a"},{"$f":"IF(J476=\"n/a\",\"n/a\",MAX(0,J476-1))","v":"n/a"},{"$f":"IF(K476=\"n/a\",\"n/a\",MAX(0,K476-1))","v":"n/a"},{"$f":"IF(L476=\"n/a\",\"n/a\",MAX(0,L476-1))","v":"n/a"},{"$f":"IF(M476=\"n/a\",\"n/a\",MAX(0,M476-1))","v":"n/a"},{"$f":"IF(N476=\"n/a\",\"n/a\",MAX(0,N476-1))","v":"n/a"},{"$f":"IF(O476=\"n/a\",\"n/a\",MAX(0,O476-1))","v":"n/a"},{"$f":"IF(P476=\"n/a\",\"n/a\",MAX(0,P476-1))","v":"n/a"},{"$f":"IF(Q476=\"n/a\",\"n/a\",MAX(0,Q476-1))","v":"n/a"},{"$f":"IF(R476=\"n/a\",\"n/a\",MAX(0,R476-1))","v":"n/a"},{"$f":"IF(S476=\"n/a\",\"n/a\",MAX(0,S476-1))","v":"n/a"},{"$f":"IF(T476=\"n/a\",\"n/a\",MAX(0,T476-1))","v":"n/a"},{"$f":"IF(U476=\"n/a\",\"n/a\",MAX(0,U476-1))","v":"n/a"},{"$f":"IF(V476=\"n/a\",\"n/a\",MAX(0,V476-1))","v":"n/a"}]
[null,"RL Capex 2007-08",null,null,{"$f":"E447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M447","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N447","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O447","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P447","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q447","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R447","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S447","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T447","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U447","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V447","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$E$7:$F$56,2,FALSE)","v":"FREEHOLD LAND"}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A500,0),\"enter input\")","v":2.444517267036376},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A500,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A500,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A500,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A500,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A500,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A500,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C500/C$10","v":2.444517267036376},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":2.444517267036376},2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376,2.444517267036376]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D500*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E500*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F500*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G500*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H500*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I500*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J500*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K500*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L500*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M500*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N500*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O500*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P500*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q500*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R500*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},{"$f":"IF(S544=\"n/a\",S520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,S520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,S520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},{"$f":"IF(T544=\"n/a\",T520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,T520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,T520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},{"$f":"IF(U544=\"n/a\",U520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,U520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,U520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},{"$f":"IF(V544=\"n/a\",V520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,V520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,V520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S500*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},{"$f":"IF(T545=\"n/a\",T521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,T521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,T521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},{"$f":"IF(U545=\"n/a\",U521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,U521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,U521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},{"$f":"IF(V545=\"n/a\",V521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,V521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,V521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T500*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},{"$f":"IF(U546=\"n/a\",U522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,U522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,U522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},{"$f":"IF(V546=\"n/a\",V522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,V522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,V522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U500*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},{"$f":"IF(V547=\"n/a\",V523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,V523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,V523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V500*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W500*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C501","v":"n/a"},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2006-07"},null,{"$f":"D501","v":"n/a"},{"$f":"IF(D530=\"n/a\",\"n/a\",MAX(0,D530-1))","v":"n/a"},{"$f":"IF(E530=\"n/a\",\"n/a\",MAX(0,E530-1))","v":"n/a"},{"$f":"IF(F530=\"n/a\",\"n/a\",MAX(0,F530-1))","v":"n/a"},{"$f":"IF(G530=\"n/a\",\"n/a\",MAX(0,G530-1))","v":"n/a"},{"$f":"IF(H530=\"n/a\",\"n/a\",MAX(0,H530-1))","v":"n/a"},{"$f":"IF(I530=\"n/a\",\"n/a\",MAX(0,I530-1))","v":"n/a"},{"$f":"IF(J530=\"n/a\",\"n/a\",MAX(0,J530-1))","v":"n/a"},{"$f":"IF(K530=\"n/a\",\"n/a\",MAX(0,K530-1))","v":"n/a"},{"$f":"IF(L530=\"n/a\",\"n/a\",MAX(0,L530-1))","v":"n/a"},{"$f":"IF(M530=\"n/a\",\"n/a\",MAX(0,M530-1))","v":"n/a"},{"$f":"IF(N530=\"n/a\",\"n/a\",MAX(0,N530-1))","v":"n/a"},{"$f":"IF(O530=\"n/a\",\"n/a\",MAX(0,O530-1))","v":"n/a"},{"$f":"IF(P530=\"n/a\",\"n/a\",MAX(0,P530-1))","v":"n/a"},{"$f":"IF(Q530=\"n/a\",\"n/a\",MAX(0,Q530-1))","v":"n/a"},{"$f":"IF(R530=\"n/a\",\"n/a\",MAX(0,R530-1))","v":"n/a"},{"$f":"IF(S530=\"n/a\",\"n/a\",MAX(0,S530-1))","v":"n/a"},{"$f":"IF(T530=\"n/a\",\"n/a\",MAX(0,T530-1))","v":"n/a"},{"$f":"IF(U530=\"n/a\",\"n/a\",MAX(0,U530-1))","v":"n/a"},{"$f":"IF(V530=\"n/a\",\"n/a\",MAX(0,V530-1))","v":"n/a"}]
[null,"RL Capex 2007-08",null,null,{"$f":"E501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M501","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N501","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O501","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P501","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R501","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T501","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U501","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V501","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W501","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$E$7:$F$56,2,FALSE)","v":"MEASURING DEVICES"}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A554,0),\"enter input\")","v":7.8950026837110086},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A554,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A554,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A554,0),\"enter input\")","v":10},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":10},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A554,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A554,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A554,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C554/C$10","v":7.8950026837110086},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":7.1055024153399078},6.316002146968807,5.5265018785977063,4.7370016102266055,3.9475013418555047,3.158001073484404,2.3685008051133032,1.5790005367422024,0.78950026837110154,6.6613381477509392E-16,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D554*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E554*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F554*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G554*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H554*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I554*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J554*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K554*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L554*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M554*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N554*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O554*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P554*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q554*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R554*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},{"$f":"IF(S598=\"n/a\",S574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,S574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,S574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},{"$f":"IF(T598=\"n/a\",T574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,T574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,T574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},{"$f":"IF(U598=\"n/a\",U574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,U574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,U574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},{"$f":"IF(V598=\"n/a\",V574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,V574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,V574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S554*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},{"$f":"IF(T599=\"n/a\",T575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,T575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,T575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},{"$f":"IF(U599=\"n/a\",U575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,U575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,U575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},{"$f":"IF(V599=\"n/a\",V575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,V575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,V575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T554*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},{"$f":"IF(U600=\"n/a\",U576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,U576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,U576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},{"$f":"IF(V600=\"n/a\",V576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,V576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,V576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U554*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},{"$f":"IF(V601=\"n/a\",V577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,V577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,V577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V554*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W554*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C555","v":10},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A560)","v":"RL Capex 2006-07"},null,{"$f":"D555","v":10},{"$f":"IF(D584=\"n/a\",\"n/a\",MAX(0,D584-1))","v":9},{"$f":"IF(E584=\"n/a\",\"n/a\",MAX(0,E584-1))","v":8},{"$f":"IF(F584=\"n/a\",\"n/a\",MAX(0,F584-1))","v":7},{"$f":"IF(G584=\"n/a\",\"n/a\",MAX(0,G584-1))","v":6},{"$f":"IF(H584=\"n/a\",\"n/a\",MAX(0,H584-1))","v":5},{"$f":"IF(I584=\"n/a\",\"n/a\",MAX(0,I584-1))","v":4},{"$f":"IF(J584=\"n/a\",\"n/a\",MAX(0,J584-1))","v":3},{"$f":"IF(K584=\"n/a\",\"n/a\",MAX(0,K584-1))","v":2},{"$f":"IF(L584=\"n/a\",\"n/a\",MAX(0,L584-1))","v":1},{"$f":"IF(M584=\"n/a\",\"n/a\",MAX(0,M584-1))","v":0},{"$f":"IF(N584=\"n/a\",\"n/a\",MAX(0,N584-1))","v":0},{"$f":"IF(O584=\"n/a\",\"n/a\",MAX(0,O584-1))","v":0},{"$f":"IF(P584=\"n/a\",\"n/a\",MAX(0,P584-1))","v":0},{"$f":"IF(Q584=\"n/a\",\"n/a\",MAX(0,Q584-1))","v":0},{"$f":"IF(R584=\"n/a\",\"n/a\",MAX(0,R584-1))","v":0},{"$f":"IF(S584=\"n/a\",\"n/a\",MAX(0,S584-1))","v":0},{"$f":"IF(T584=\"n/a\",\"n/a\",MAX(0,T584-1))","v":0},{"$f":"IF(U584=\"n/a\",\"n/a\",MAX(0,U584-1))","v":0},{"$f":"IF(V584=\"n/a\",\"n/a\",MAX(0,V584-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K555","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L555","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M555","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N555","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O555","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P555","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q555","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R555","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S555","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U555","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V555","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W555","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":10},9,8,7,6,5.0000000000000009,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$E$7:$F$56,2,FALSE)","v":"MOTOR VEHICLES"}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A608,0),\"enter input\")","v":3.72621823414774E-2},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A608,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A608,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A608,0),\"enter input\")","v":5},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A608,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A608,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A608,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C608/C$10","v":3.72621823414774E-2},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":2.9809745873181921E-2},2.2357309404886443E-2,1.4904872936590962E-2,7.452436468295482E-3,1.7347234759768071E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D608*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E608*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F608*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G608*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H608*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I608*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J608*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K608*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L608*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M608*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N608*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O608*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P608*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q608*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R608*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},{"$f":"IF(S652=\"n/a\",S628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,S628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,S628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},{"$f":"IF(T652=\"n/a\",T628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,T628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,T628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},{"$f":"IF(U652=\"n/a\",U628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,U628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,U628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},{"$f":"IF(V652=\"n/a\",V628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,V628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,V628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S608*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},{"$f":"IF(T653=\"n/a\",T629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,T629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,T629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},{"$f":"IF(U653=\"n/a\",U629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,U629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,U629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},{"$f":"IF(V653=\"n/a\",V629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,V629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,V629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T608*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},{"$f":"IF(U654=\"n/a\",U630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,U630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,U630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},{"$f":"IF(V654=\"n/a\",V630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U608*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},{"$f":"IF(V655=\"n/a\",V631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,V631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,V631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W608*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C609","v":5},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A614)","v":"RL Capex 2006-07"},null,{"$f":"D609","v":5},{"$f":"IF(D638=\"n/a\",\"n/a\",MAX(0,D638-1))","v":4},{"$f":"IF(E638=\"n/a\",\"n/a\",MAX(0,E638-1))","v":3},{"$f":"IF(F638=\"n/a\",\"n/a\",MAX(0,F638-1))","v":2},{"$f":"IF(G638=\"n/a\",\"n/a\",MAX(0,G638-1))","v":1},{"$f":"IF(H638=\"n/a\",\"n/a\",MAX(0,H638-1))","v":0},{"$f":"IF(I638=\"n/a\",\"n/a\",MAX(0,I638-1))","v":0},{"$f":"IF(J638=\"n/a\",\"n/a\",MAX(0,J638-1))","v":0},{"$f":"IF(K638=\"n/a\",\"n/a\",MAX(0,K638-1))","v":0},{"$f":"IF(L638=\"n/a\",\"n/a\",MAX(0,L638-1))","v":0},{"$f":"IF(M638=\"n/a\",\"n/a\",MAX(0,M638-1))","v":0},{"$f":"IF(N638=\"n/a\",\"n/a\",MAX(0,N638-1))","v":0},{"$f":"IF(O638=\"n/a\",\"n/a\",MAX(0,O638-1))","v":0},{"$f":"IF(P638=\"n/a\",\"n/a\",MAX(0,P638-1))","v":0},{"$f":"IF(Q638=\"n/a\",\"n/a\",MAX(0,Q638-1))","v":0},{"$f":"IF(R638=\"n/a\",\"n/a\",MAX(0,R638-1))","v":0},{"$f":"IF(S638=\"n/a\",\"n/a\",MAX(0,S638-1))","v":0},{"$f":"IF(T638=\"n/a\",\"n/a\",MAX(0,T638-1))","v":0},{"$f":"IF(U638=\"n/a\",\"n/a\",MAX(0,U638-1))","v":0},{"$f":"IF(V638=\"n/a\",\"n/a\",MAX(0,V638-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J609","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K609","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L609","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M609","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N609","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O609","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P609","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q609","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R609","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S609","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U609","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V609","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W609","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":5},4,2.9999999999999996,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$E$7:$F$56,2,FALSE)","v":"OTHER"}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A662,0),\"enter input\")","v":3.623206429729243},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A662,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A662,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A662,0),\"enter input\")","v":5},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A662,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A662,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A662,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C662/C$10","v":3.623206429729243},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":2.8985651437833946},2.1739238578375462,1.4492825718916975,0.72464128594584887,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D662*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E662*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F662*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G662*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H662*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I662*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J662*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K662*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L662*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M662*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N662*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O662*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P662*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q662*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R662*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},{"$f":"IF(S706=\"n/a\",S682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,S682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,S682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},{"$f":"IF(T706=\"n/a\",T682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,T682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,T682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},{"$f":"IF(U706=\"n/a\",U682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,U682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,U682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},{"$f":"IF(V706=\"n/a\",V682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,V682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,V682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S662*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},{"$f":"IF(T707=\"n/a\",T683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,T683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,T683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},{"$f":"IF(U707=\"n/a\",U683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,U683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,U683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},{"$f":"IF(V707=\"n/a\",V683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,V683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,V683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T662*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},{"$f":"IF(U708=\"n/a\",U684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,U684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,U684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},{"$f":"IF(V708=\"n/a\",V684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,V684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,V684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U662*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},{"$f":"IF(V709=\"n/a\",V685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V662*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W662*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C663","v":5},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2006-07"},null,{"$f":"D663","v":5},{"$f":"IF(D692=\"n/a\",\"n/a\",MAX(0,D692-1))","v":4},{"$f":"IF(E692=\"n/a\",\"n/a\",MAX(0,E692-1))","v":3},{"$f":"IF(F692=\"n/a\",\"n/a\",MAX(0,F692-1))","v":2},{"$f":"IF(G692=\"n/a\",\"n/a\",MAX(0,G692-1))","v":1},{"$f":"IF(H692=\"n/a\",\"n/a\",MAX(0,H692-1))","v":0},{"$f":"IF(I692=\"n/a\",\"n/a\",MAX(0,I692-1))","v":0},{"$f":"IF(J692=\"n/a\",\"n/a\",MAX(0,J692-1))","v":0},{"$f":"IF(K692=\"n/a\",\"n/a\",MAX(0,K692-1))","v":0},{"$f":"IF(L692=\"n/a\",\"n/a\",MAX(0,L692-1))","v":0},{"$f":"IF(M692=\"n/a\",\"n/a\",MAX(0,M692-1))","v":0},{"$f":"IF(N692=\"n/a\",\"n/a\",MAX(0,N692-1))","v":0},{"$f":"IF(O692=\"n/a\",\"n/a\",MAX(0,O692-1))","v":0},{"$f":"IF(P692=\"n/a\",\"n/a\",MAX(0,P692-1))","v":0},{"$f":"IF(Q692=\"n/a\",\"n/a\",MAX(0,Q692-1))","v":0},{"$f":"IF(R692=\"n/a\",\"n/a\",MAX(0,R692-1))","v":0},{"$f":"IF(S692=\"n/a\",\"n/a\",MAX(0,S692-1))","v":0},{"$f":"IF(T692=\"n/a\",\"n/a\",MAX(0,T692-1))","v":0},{"$f":"IF(U692=\"n/a\",\"n/a\",MAX(0,U692-1))","v":0},{"$f":"IF(V692=\"n/a\",\"n/a\",MAX(0,V692-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J663","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K663","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L663","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M663","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N663","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O663","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P663","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q663","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R663","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S663","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T663","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U663","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V663","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W663","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$E$7:$F$56,2,FALSE)","v":"OVERHEAD LINES"}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A716,0),\"enter input\")","v":84.087087834508338},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A716,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A716,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A716,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A716,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A716,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A716,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C716/C$10","v":84.087087834508338},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":81.98491063864563},79.882733442782921,77.780556246920213,75.678379051057505,73.576201855194796,71.474024659332088,69.371847463469379,67.269670267606671,65.167493071743962,63.065315875881254,60.963138680018545,58.860961484155837,56.758784288293128,54.65660709243042,52.554429896567711,50.452252700705003,48.350075504842295,46.247898308979586,44.145721113116878,42.043543917254169]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D716*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E716*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F716*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G716*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H716*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I716*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J716*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K716*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L716*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M716*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N716*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O716*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P716*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q716*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R716*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},{"$f":"IF(S760=\"n/a\",S736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,S736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,S736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},{"$f":"IF(T760=\"n/a\",T736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,T736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,T736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},{"$f":"IF(U760=\"n/a\",U736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,U736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,U736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},{"$f":"IF(V760=\"n/a\",V736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,V736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,V736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S716*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},{"$f":"IF(T761=\"n/a\",T737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,T737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,T737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},{"$f":"IF(U761=\"n/a\",U737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,U737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,U737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},{"$f":"IF(V761=\"n/a\",V737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,V737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,V737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T716*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},{"$f":"IF(U762=\"n/a\",U738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,U738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,U738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},{"$f":"IF(V762=\"n/a\",V738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,V738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,V738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U716*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},{"$f":"IF(V763=\"n/a\",V739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,V739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,V739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V716*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W716*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C717","v":40},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A722)","v":"RL Capex 2006-07"},null,{"$f":"D717","v":40},{"$f":"IF(D746=\"n/a\",\"n/a\",MAX(0,D746-1))","v":39},{"$f":"IF(E746=\"n/a\",\"n/a\",MAX(0,E746-1))","v":38},{"$f":"IF(F746=\"n/a\",\"n/a\",MAX(0,F746-1))","v":37},{"$f":"IF(G746=\"n/a\",\"n/a\",MAX(0,G746-1))","v":36},{"$f":"IF(H746=\"n/a\",\"n/a\",MAX(0,H746-1))","v":35},{"$f":"IF(I746=\"n/a\",\"n/a\",MAX(0,I746-1))","v":34},{"$f":"IF(J746=\"n/a\",\"n/a\",MAX(0,J746-1))","v":33},{"$f":"IF(K746=\"n/a\",\"n/a\",MAX(0,K746-1))","v":32},{"$f":"IF(L746=\"n/a\",\"n/a\",MAX(0,L746-1))","v":31},{"$f":"IF(M746=\"n/a\",\"n/a\",MAX(0,M746-1))","v":30},{"$f":"IF(N746=\"n/a\",\"n/a\",MAX(0,N746-1))","v":29},{"$f":"IF(O746=\"n/a\",\"n/a\",MAX(0,O746-1))","v":28},{"$f":"IF(P746=\"n/a\",\"n/a\",MAX(0,P746-1))","v":27},{"$f":"IF(Q746=\"n/a\",\"n/a\",MAX(0,Q746-1))","v":26},{"$f":"IF(R746=\"n/a\",\"n/a\",MAX(0,R746-1))","v":25},{"$f":"IF(S746=\"n/a\",\"n/a\",MAX(0,S746-1))","v":24},{"$f":"IF(T746=\"n/a\",\"n/a\",MAX(0,T746-1))","v":23},{"$f":"IF(U746=\"n/a\",\"n/a\",MAX(0,U746-1))","v":22},{"$f":"IF(V746=\"n/a\",\"n/a\",MAX(0,V746-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J717","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K717","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L717","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M717","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N717","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O717","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P717","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q717","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R717","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S717","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T717","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U717","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V717","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W717","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":40},39,38,37,36,35,34,33,32,31,30.000000000000004,29,28,27,26.000000000000004,25,24,23,22,21,20]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$E$7:$F$56,2,FALSE)","v":"SMOOTHING REACTOR"}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A770,0),\"enter input\")","v":1.8941118761356832},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A770,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A770,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A770,0),\"enter input\")","v":35},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":35},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A770,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A770,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A770,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C770/C$10","v":1.8941118761356832},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":1.839994393960378},1.7858769117850728,1.7317594296097676,1.6776419474344624,1.6235244652591572,1.569406983083852,1.5152895009085467,1.4611720187332415,1.4070545365579363,1.3529370543826311,1.2988195722073259,1.2447020900320207,1.1905846078567155,1.1364671256814103,1.0823496435061051,1.0282321613307999,0.97411467915549466,0.91999719698018945,0.86587971480488424,0.81176223262957903]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D770*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E770*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F770*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G770*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H770*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I770*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J770*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K770*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L770*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M770*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N770*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O770*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P770*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q770*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R770*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},{"$f":"IF(S814=\"n/a\",S790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,S790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,S790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},{"$f":"IF(T814=\"n/a\",T790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,T790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,T790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},{"$f":"IF(U814=\"n/a\",U790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,U790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,U790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},{"$f":"IF(V814=\"n/a\",V790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,V790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,V790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S770*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},{"$f":"IF(T815=\"n/a\",T791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,T791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,T791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},{"$f":"IF(U815=\"n/a\",U791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,U791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,U791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},{"$f":"IF(V815=\"n/a\",V791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,V791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,V791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T770*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},{"$f":"IF(U816=\"n/a\",U792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,U792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,U792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},{"$f":"IF(V816=\"n/a\",V792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,V792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,V792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U770*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},{"$f":"IF(V817=\"n/a\",V793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,V793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,V793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V770*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W770*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C771","v":35},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":34},33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A776)","v":"RL Capex 2006-07"},null,{"$f":"D771","v":35},{"$f":"IF(D800=\"n/a\",\"n/a\",MAX(0,D800-1))","v":34},{"$f":"IF(E800=\"n/a\",\"n/a\",MAX(0,E800-1))","v":33},{"$f":"IF(F800=\"n/a\",\"n/a\",MAX(0,F800-1))","v":32},{"$f":"IF(G800=\"n/a\",\"n/a\",MAX(0,G800-1))","v":31},{"$f":"IF(H800=\"n/a\",\"n/a\",MAX(0,H800-1))","v":30},{"$f":"IF(I800=\"n/a\",\"n/a\",MAX(0,I800-1))","v":29},{"$f":"IF(J800=\"n/a\",\"n/a\",MAX(0,J800-1))","v":28},{"$f":"IF(K800=\"n/a\",\"n/a\",MAX(0,K800-1))","v":27},{"$f":"IF(L800=\"n/a\",\"n/a\",MAX(0,L800-1))","v":26},{"$f":"IF(M800=\"n/a\",\"n/a\",MAX(0,M800-1))","v":25},{"$f":"IF(N800=\"n/a\",\"n/a\",MAX(0,N800-1))","v":24},{"$f":"IF(O800=\"n/a\",\"n/a\",MAX(0,O800-1))","v":23},{"$f":"IF(P800=\"n/a\",\"n/a\",MAX(0,P800-1))","v":22},{"$f":"IF(Q800=\"n/a\",\"n/a\",MAX(0,Q800-1))","v":21},{"$f":"IF(R800=\"n/a\",\"n/a\",MAX(0,R800-1))","v":20},{"$f":"IF(S800=\"n/a\",\"n/a\",MAX(0,S800-1))","v":19},{"$f":"IF(T800=\"n/a\",\"n/a\",MAX(0,T800-1))","v":18},{"$f":"IF(U800=\"n/a\",\"n/a\",MAX(0,U800-1))","v":17},{"$f":"IF(V800=\"n/a\",\"n/a\",MAX(0,V800-1))","v":16}]
[null,"RL Capex 2007-08",null,null,{"$f":"E771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J771","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K771","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L771","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M771","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N771","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O771","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P771","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q771","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R771","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S771","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T771","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U771","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V771","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W771","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":35},34,33,32,31.000000000000004,29.999999999999996,29,27.999999999999996,27.000000000000004,26,25,24,23,22,21,20,19,18,17,16,15]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$E$7:$F$56,2,FALSE)","v":"STATION POWER SUPPLY"}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A824,0),\"enter input\")","v":9.1362199358756797},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A824,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A824,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A824,0),\"enter input\")","v":13},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":13},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A824,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A824,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A824,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C824/C$10","v":9.1362199358756797},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":8.4334337869621656},7.7306476380486515,7.0278614891351374,6.3250753402216233,5.6222891913081092,4.9195030423945951,4.216716893481081,3.5139307445675669,2.8111445956540528,2.1083584467405387,1.4055722978270249,0.70278614891351099,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D824*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E824*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F824*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G824*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H824*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I824*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J824*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K824*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L824*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M824*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N824*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O824*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P824*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q824*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R824*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},{"$f":"IF(S868=\"n/a\",S844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,S844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,S844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},{"$f":"IF(T868=\"n/a\",T844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,T844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,T844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},{"$f":"IF(U868=\"n/a\",U844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,U844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,U844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},{"$f":"IF(V868=\"n/a\",V844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,V844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,V844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S824*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},{"$f":"IF(T869=\"n/a\",T845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,T845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,T845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},{"$f":"IF(U869=\"n/a\",U845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,U845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,U845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},{"$f":"IF(V869=\"n/a\",V845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,V845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,V845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T824*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},{"$f":"IF(U870=\"n/a\",U846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,U846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,U846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},{"$f":"IF(V870=\"n/a\",V846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,V846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,V846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U824*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},{"$f":"IF(V871=\"n/a\",V847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,V847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,V847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V824*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W824*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C825","v":13},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2006-07"},null,{"$f":"D825","v":13},{"$f":"IF(D854=\"n/a\",\"n/a\",MAX(0,D854-1))","v":12},{"$f":"IF(E854=\"n/a\",\"n/a\",MAX(0,E854-1))","v":11},{"$f":"IF(F854=\"n/a\",\"n/a\",MAX(0,F854-1))","v":10},{"$f":"IF(G854=\"n/a\",\"n/a\",MAX(0,G854-1))","v":9},{"$f":"IF(H854=\"n/a\",\"n/a\",MAX(0,H854-1))","v":8},{"$f":"IF(I854=\"n/a\",\"n/a\",MAX(0,I854-1))","v":7},{"$f":"IF(J854=\"n/a\",\"n/a\",MAX(0,J854-1))","v":6},{"$f":"IF(K854=\"n/a\",\"n/a\",MAX(0,K854-1))","v":5},{"$f":"IF(L854=\"n/a\",\"n/a\",MAX(0,L854-1))","v":4},{"$f":"IF(M854=\"n/a\",\"n/a\",MAX(0,M854-1))","v":3},{"$f":"IF(N854=\"n/a\",\"n/a\",MAX(0,N854-1))","v":2},{"$f":"IF(O854=\"n/a\",\"n/a\",MAX(0,O854-1))","v":1},{"$f":"IF(P854=\"n/a\",\"n/a\",MAX(0,P854-1))","v":0},{"$f":"IF(Q854=\"n/a\",\"n/a\",MAX(0,Q854-1))","v":0},{"$f":"IF(R854=\"n/a\",\"n/a\",MAX(0,R854-1))","v":0},{"$f":"IF(S854=\"n/a\",\"n/a\",MAX(0,S854-1))","v":0},{"$f":"IF(T854=\"n/a\",\"n/a\",MAX(0,T854-1))","v":0},{"$f":"IF(U854=\"n/a\",\"n/a\",MAX(0,U854-1))","v":0},{"$f":"IF(V854=\"n/a\",\"n/a\",MAX(0,V854-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J825","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K825","v":13},12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L825","v":13},12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M825","v":13},12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N825","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P825","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q825","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R825","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S825","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T825","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U825","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V825","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W825","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":13},12,11,9.9999999999999982,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$E$7:$F$56,2,FALSE)","v":"SWITCHYARD COMPONENTS"}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A878,0),\"enter input\")","v":3.8140525505823093},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A878,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A878,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A878,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A878,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A878,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A878,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C878/C$10","v":3.8140525505823093},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":3.7187012368177514},3.6233499230531936,3.5279986092886357,3.4326472955240779,3.33729598175952,3.2419446679949622,3.1465933542304043,3.0512420404658465,2.9558907267012886,2.8605394129367308,2.7651880991721729,2.669836785407615,2.5744854716430572,2.4791341578784993,2.3837828441139415,2.2884315303493836,2.1930802165848258,2.0977289028202679,2.0023775890557101,1.9070262752911524]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D878*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E878*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F878*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G878*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H878*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I878*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J878*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K878*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L878*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M878*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N878*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O878*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P878*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q878*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R878*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},{"$f":"IF(S922=\"n/a\",S898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,S898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,S898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},{"$f":"IF(T922=\"n/a\",T898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,T898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,T898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},{"$f":"IF(U922=\"n/a\",U898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,U898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,U898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},{"$f":"IF(V922=\"n/a\",V898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,V898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,V898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S878*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},{"$f":"IF(T923=\"n/a\",T899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,T899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,T899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},{"$f":"IF(U923=\"n/a\",U899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,U899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,U899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},{"$f":"IF(V923=\"n/a\",V899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,V899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,V899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T878*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},{"$f":"IF(U924=\"n/a\",U900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,U900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,U900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},{"$f":"IF(V924=\"n/a\",V900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,V900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,V900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U878*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},{"$f":"IF(V925=\"n/a\",V901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,V901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,V901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V878*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W878*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C879","v":40},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A884)","v":"RL Capex 2006-07"},null,{"$f":"D879","v":40},{"$f":"IF(D908=\"n/a\",\"n/a\",MAX(0,D908-1))","v":39},{"$f":"IF(E908=\"n/a\",\"n/a\",MAX(0,E908-1))","v":38},{"$f":"IF(F908=\"n/a\",\"n/a\",MAX(0,F908-1))","v":37},{"$f":"IF(G908=\"n/a\",\"n/a\",MAX(0,G908-1))","v":36},{"$f":"IF(H908=\"n/a\",\"n/a\",MAX(0,H908-1))","v":35},{"$f":"IF(I908=\"n/a\",\"n/a\",MAX(0,I908-1))","v":34},{"$f":"IF(J908=\"n/a\",\"n/a\",MAX(0,J908-1))","v":33},{"$f":"IF(K908=\"n/a\",\"n/a\",MAX(0,K908-1))","v":32},{"$f":"IF(L908=\"n/a\",\"n/a\",MAX(0,L908-1))","v":31},{"$f":"IF(M908=\"n/a\",\"n/a\",MAX(0,M908-1))","v":30},{"$f":"IF(N908=\"n/a\",\"n/a\",MAX(0,N908-1))","v":29},{"$f":"IF(O908=\"n/a\",\"n/a\",MAX(0,O908-1))","v":28},{"$f":"IF(P908=\"n/a\",\"n/a\",MAX(0,P908-1))","v":27},{"$f":"IF(Q908=\"n/a\",\"n/a\",MAX(0,Q908-1))","v":26},{"$f":"IF(R908=\"n/a\",\"n/a\",MAX(0,R908-1))","v":25},{"$f":"IF(S908=\"n/a\",\"n/a\",MAX(0,S908-1))","v":24},{"$f":"IF(T908=\"n/a\",\"n/a\",MAX(0,T908-1))","v":23},{"$f":"IF(U908=\"n/a\",\"n/a\",MAX(0,U908-1))","v":22},{"$f":"IF(V908=\"n/a\",\"n/a\",MAX(0,V908-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J879","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K879","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L879","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M879","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N879","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O879","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P879","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q879","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R879","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S879","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T879","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U879","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V879","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W879","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,25.999999999999996,25,24,23,22,21,20]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$E$7:$F$56,2,FALSE)","v":"VALVE COOLING"}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A932,0),\"enter input\")","v":0.64571995777352853},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A932,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A932,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A932,0),\"enter input\")","v":13},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":13},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A932,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A932,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A932,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C932/C$10","v":0.64571995777352853},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0.5960491917909494},0.54637842580837026,0.49670765982579113,0.44703689384321199,0.39736612786063286,0.34769536187805372,0.29802459589547459,0.24835382991289545,0.19868306393031632,0.14901229794773718,9.9341531965158061E-2,4.967076598257894E-2,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D932*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E932*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F932*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G932*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H932*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I932*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J932*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K932*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L932*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M932*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N932*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O932*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P932*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q932*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R932*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},{"$f":"IF(S976=\"n/a\",S952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,S952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,S952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},{"$f":"IF(T976=\"n/a\",T952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,T952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,T952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},{"$f":"IF(U976=\"n/a\",U952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,U952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,U952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},{"$f":"IF(V976=\"n/a\",V952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,V952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,V952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S932*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},{"$f":"IF(T977=\"n/a\",T953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,T953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,T953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},{"$f":"IF(U977=\"n/a\",U953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,U953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,U953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},{"$f":"IF(V977=\"n/a\",V953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,V953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,V953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T932*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},{"$f":"IF(U978=\"n/a\",U954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,U954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,U954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},{"$f":"IF(V978=\"n/a\",V954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,V954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,V954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U932*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},{"$f":"IF(V979=\"n/a\",V955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,V955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,V955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V932*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W932*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C933","v":13},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A938)","v":"RL Capex 2006-07"},null,{"$f":"D933","v":13},{"$f":"IF(D962=\"n/a\",\"n/a\",MAX(0,D962-1))","v":12},{"$f":"IF(E962=\"n/a\",\"n/a\",MAX(0,E962-1))","v":11},{"$f":"IF(F962=\"n/a\",\"n/a\",MAX(0,F962-1))","v":10},{"$f":"IF(G962=\"n/a\",\"n/a\",MAX(0,G962-1))","v":9},{"$f":"IF(H962=\"n/a\",\"n/a\",MAX(0,H962-1))","v":8},{"$f":"IF(I962=\"n/a\",\"n/a\",MAX(0,I962-1))","v":7},{"$f":"IF(J962=\"n/a\",\"n/a\",MAX(0,J962-1))","v":6},{"$f":"IF(K962=\"n/a\",\"n/a\",MAX(0,K962-1))","v":5},{"$f":"IF(L962=\"n/a\",\"n/a\",MAX(0,L962-1))","v":4},{"$f":"IF(M962=\"n/a\",\"n/a\",MAX(0,M962-1))","v":3},{"$f":"IF(N962=\"n/a\",\"n/a\",MAX(0,N962-1))","v":2},{"$f":"IF(O962=\"n/a\",\"n/a\",MAX(0,O962-1))","v":1},{"$f":"IF(P962=\"n/a\",\"n/a\",MAX(0,P962-1))","v":0},{"$f":"IF(Q962=\"n/a\",\"n/a\",MAX(0,Q962-1))","v":0},{"$f":"IF(R962=\"n/a\",\"n/a\",MAX(0,R962-1))","v":0},{"$f":"IF(S962=\"n/a\",\"n/a\",MAX(0,S962-1))","v":0},{"$f":"IF(T962=\"n/a\",\"n/a\",MAX(0,T962-1))","v":0},{"$f":"IF(U962=\"n/a\",\"n/a\",MAX(0,U962-1))","v":0},{"$f":"IF(V962=\"n/a\",\"n/a\",MAX(0,V962-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J933","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K933","v":13},12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L933","v":13},12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M933","v":13},12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N933","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O933","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P933","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q933","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R933","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S933","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T933","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U933","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V933","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W933","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":13},12,11,10,9,8,7,6,5.0000000000000009,4,3,2,1,0,0,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$E$7:$F$56,2,FALSE)","v":"VALVE HALL"}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A986,0),\"enter input\")","v":32.331915752340329},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":9.1420000000000001E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A986,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A986,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A986,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A986,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A986,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A986,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C986/C$10","v":32.331915752340329},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":31.523617858531821},30.715319964723314,29.907022070914806,29.098724177106298,28.290426283297791,27.482128389489283,26.673830495680775,25.865532601872268,25.05723470806376,24.248936814255252,23.440638920446744,22.632341026638237,21.824043132829729,21.015745239021221,20.207447345212714,19.399149451404206,18.590851557595698,17.782553663787191,16.974255769978683,16.165957876170175]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D986*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E986*((1+E$11)^0.5)/E$10)","v":9.1595158423214945E-2},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":8.9305279462634571E-2},8.7015400502054197E-2,8.4725521541473822E-2,8.2435642580893448E-2,8.0145763620313074E-2,7.7855884659732699E-2,7.5566005699152325E-2,7.3276126738571951E-2,7.0986247777991576E-2,6.8696368817411202E-2,6.6406489856830828E-2,6.4116610896250453E-2,6.1826731935670079E-2,5.9536852975089705E-2,5.724697401450933E-2,5.4957095053928956E-2,5.2667216093348582E-2,5.0377337132768207E-2]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F986*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G986*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H986*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I986*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J986*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K986*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L986*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M986*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N986*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O986*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P986*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q986*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R986*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},{"$f":"IF(S1030=\"n/a\",S1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,S1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,S1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},{"$f":"IF(T1030=\"n/a\",T1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,T1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,T1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},{"$f":"IF(U1030=\"n/a\",U1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,U1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,U1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},{"$f":"IF(V1030=\"n/a\",V1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,V1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,V1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S986*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},{"$f":"IF(T1031=\"n/a\",T1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,T1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,T1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},{"$f":"IF(U1031=\"n/a\",U1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,U1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,U1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},{"$f":"IF(V1031=\"n/a\",V1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,V1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,V1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T986*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},{"$f":"IF(U1032=\"n/a\",U1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,U1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,U1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},{"$f":"IF(V1032=\"n/a\",V1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,V1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,V1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U986*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},{"$f":"IF(V1033=\"n/a\",V1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,V1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,V1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V986*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W986*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C987","v":40},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2006-07"},null,{"$f":"D987","v":40},{"$f":"IF(D1016=\"n/a\",\"n/a\",MAX(0,D1016-1))","v":39},{"$f":"IF(E1016=\"n/a\",\"n/a\",MAX(0,E1016-1))","v":38},{"$f":"IF(F1016=\"n/a\",\"n/a\",MAX(0,F1016-1))","v":37},{"$f":"IF(G1016=\"n/a\",\"n/a\",MAX(0,G1016-1))","v":36},{"$f":"IF(H1016=\"n/a\",\"n/a\",MAX(0,H1016-1))","v":35},{"$f":"IF(I1016=\"n/a\",\"n/a\",MAX(0,I1016-1))","v":34},{"$f":"IF(J1016=\"n/a\",\"n/a\",MAX(0,J1016-1))","v":33},{"$f":"IF(K1016=\"n/a\",\"n/a\",MAX(0,K1016-1))","v":32},{"$f":"IF(L1016=\"n/a\",\"n/a\",MAX(0,L1016-1))","v":31},{"$f":"IF(M1016=\"n/a\",\"n/a\",MAX(0,M1016-1))","v":30},{"$f":"IF(N1016=\"n/a\",\"n/a\",MAX(0,N1016-1))","v":29},{"$f":"IF(O1016=\"n/a\",\"n/a\",MAX(0,O1016-1))","v":28},{"$f":"IF(P1016=\"n/a\",\"n/a\",MAX(0,P1016-1))","v":27},{"$f":"IF(Q1016=\"n/a\",\"n/a\",MAX(0,Q1016-1))","v":26},{"$f":"IF(R1016=\"n/a\",\"n/a\",MAX(0,R1016-1))","v":25},{"$f":"IF(S1016=\"n/a\",\"n/a\",MAX(0,S1016-1))","v":24},{"$f":"IF(T1016=\"n/a\",\"n/a\",MAX(0,T1016-1))","v":23},{"$f":"IF(U1016=\"n/a\",\"n/a\",MAX(0,U1016-1))","v":22},{"$f":"IF(V1016=\"n/a\",\"n/a\",MAX(0,V1016-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J987","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K987","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L987","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M987","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N987","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O987","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P987","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q987","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R987","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S987","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T987","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U987","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V987","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W987","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":40},39,38.005946402491588,37.005954414246744,36.005962871029574,35.00597181097914,34.005981276720718,33.005991316045403,32.006001982717109,31.006013337435792,30.006025448993174,29.00603839566768,28.00605226691809,27.006067165453562,26.006083209781238,25.006100537365111,24.006119308574462,23.006139711662019,22.006161969099495,21.006186345722764,20.006213159319923]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1040,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1040,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1040,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1040,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1040,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1040,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1040,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1040/C$10","v":0},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1040*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1040*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1040*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1040*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1040*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1040*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1040*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1040*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1040*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1040*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1040*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1040*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1040*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1040*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1040*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},{"$f":"IF(S1084=\"n/a\",S1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,S1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,S1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},{"$f":"IF(T1084=\"n/a\",T1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,T1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,T1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},{"$f":"IF(U1084=\"n/a\",U1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,U1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,U1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},{"$f":"IF(V1084=\"n/a\",V1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,V1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,V1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1040*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},{"$f":"IF(T1085=\"n/a\",T1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,T1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,T1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},{"$f":"IF(U1085=\"n/a\",U1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,U1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,U1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},{"$f":"IF(V1085=\"n/a\",V1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,V1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,V1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1040*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},{"$f":"IF(U1086=\"n/a\",U1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},{"$f":"IF(V1086=\"n/a\",V1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1040*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},{"$f":"IF(V1087=\"n/a\",V1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,V1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,V1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1040*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1040*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1041","v":0},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1046)","v":"RL Capex 2006-07"},null,{"$f":"D1041","v":0},{"$f":"IF(D1070=\"n/a\",\"n/a\",MAX(0,D1070-1))","v":0},{"$f":"IF(E1070=\"n/a\",\"n/a\",MAX(0,E1070-1))","v":0},{"$f":"IF(F1070=\"n/a\",\"n/a\",MAX(0,F1070-1))","v":0},{"$f":"IF(G1070=\"n/a\",\"n/a\",MAX(0,G1070-1))","v":0},{"$f":"IF(H1070=\"n/a\",\"n/a\",MAX(0,H1070-1))","v":0},{"$f":"IF(I1070=\"n/a\",\"n/a\",MAX(0,I1070-1))","v":0},{"$f":"IF(J1070=\"n/a\",\"n/a\",MAX(0,J1070-1))","v":0},{"$f":"IF(K1070=\"n/a\",\"n/a\",MAX(0,K1070-1))","v":0},{"$f":"IF(L1070=\"n/a\",\"n/a\",MAX(0,L1070-1))","v":0},{"$f":"IF(M1070=\"n/a\",\"n/a\",MAX(0,M1070-1))","v":0},{"$f":"IF(N1070=\"n/a\",\"n/a\",MAX(0,N1070-1))","v":0},{"$f":"IF(O1070=\"n/a\",\"n/a\",MAX(0,O1070-1))","v":0},{"$f":"IF(P1070=\"n/a\",\"n/a\",MAX(0,P1070-1))","v":0},{"$f":"IF(Q1070=\"n/a\",\"n/a\",MAX(0,Q1070-1))","v":0},{"$f":"IF(R1070=\"n/a\",\"n/a\",MAX(0,R1070-1))","v":0},{"$f":"IF(S1070=\"n/a\",\"n/a\",MAX(0,S1070-1))","v":0},{"$f":"IF(T1070=\"n/a\",\"n/a\",MAX(0,T1070-1))","v":0},{"$f":"IF(U1070=\"n/a\",\"n/a\",MAX(0,U1070-1))","v":0},{"$f":"IF(V1070=\"n/a\",\"n/a\",MAX(0,V1070-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1041","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1041","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1041","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1041","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1041","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1041","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1041","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1041","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1041","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1041","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1041","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1094,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1094,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1094,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1094,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1094,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1094,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1094,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1094/C$10","v":0},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1094*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1094*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1094*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1094*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1094*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1094*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1094*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1094*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1094*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1094*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1094*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1094*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1094*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1094*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1094*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},{"$f":"IF(S1138=\"n/a\",S1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,S1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,S1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},{"$f":"IF(T1138=\"n/a\",T1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,T1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,T1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},{"$f":"IF(U1138=\"n/a\",U1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,U1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,U1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},{"$f":"IF(V1138=\"n/a\",V1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,V1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,V1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1094*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},{"$f":"IF(T1139=\"n/a\",T1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,T1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,T1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},{"$f":"IF(U1139=\"n/a\",U1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,U1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,U1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},{"$f":"IF(V1139=\"n/a\",V1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,V1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,V1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1094*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},{"$f":"IF(U1140=\"n/a\",U1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,U1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,U1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},{"$f":"IF(V1140=\"n/a\",V1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,V1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,V1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1094*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},{"$f":"IF(V1141=\"n/a\",V1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1094*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1094*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1095","v":0},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1100)","v":"RL Capex 2006-07"},null,{"$f":"D1095","v":0},{"$f":"IF(D1124=\"n/a\",\"n/a\",MAX(0,D1124-1))","v":0},{"$f":"IF(E1124=\"n/a\",\"n/a\",MAX(0,E1124-1))","v":0},{"$f":"IF(F1124=\"n/a\",\"n/a\",MAX(0,F1124-1))","v":0},{"$f":"IF(G1124=\"n/a\",\"n/a\",MAX(0,G1124-1))","v":0},{"$f":"IF(H1124=\"n/a\",\"n/a\",MAX(0,H1124-1))","v":0},{"$f":"IF(I1124=\"n/a\",\"n/a\",MAX(0,I1124-1))","v":0},{"$f":"IF(J1124=\"n/a\",\"n/a\",MAX(0,J1124-1))","v":0},{"$f":"IF(K1124=\"n/a\",\"n/a\",MAX(0,K1124-1))","v":0},{"$f":"IF(L1124=\"n/a\",\"n/a\",MAX(0,L1124-1))","v":0},{"$f":"IF(M1124=\"n/a\",\"n/a\",MAX(0,M1124-1))","v":0},{"$f":"IF(N1124=\"n/a\",\"n/a\",MAX(0,N1124-1))","v":0},{"$f":"IF(O1124=\"n/a\",\"n/a\",MAX(0,O1124-1))","v":0},{"$f":"IF(P1124=\"n/a\",\"n/a\",MAX(0,P1124-1))","v":0},{"$f":"IF(Q1124=\"n/a\",\"n/a\",MAX(0,Q1124-1))","v":0},{"$f":"IF(R1124=\"n/a\",\"n/a\",MAX(0,R1124-1))","v":0},{"$f":"IF(S1124=\"n/a\",\"n/a\",MAX(0,S1124-1))","v":0},{"$f":"IF(T1124=\"n/a\",\"n/a\",MAX(0,T1124-1))","v":0},{"$f":"IF(U1124=\"n/a\",\"n/a\",MAX(0,U1124-1))","v":0},{"$f":"IF(V1124=\"n/a\",\"n/a\",MAX(0,V1124-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1095","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1095","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1095","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1095","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1095","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1095","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1095","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1095","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1095","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1095","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1095","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1095","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1148,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1148,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1148,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1148,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1148,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1148,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1148,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1148/C$10","v":0},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1148*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1148*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1148*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1148*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1148*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1148*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1148*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1148*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1148*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1148*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1148*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1148*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1148*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1148*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1148*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},{"$f":"IF(S1192=\"n/a\",S1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,S1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,S1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},{"$f":"IF(T1192=\"n/a\",T1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,T1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,T1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},{"$f":"IF(U1192=\"n/a\",U1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,U1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,U1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},{"$f":"IF(V1192=\"n/a\",V1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,V1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,V1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1148*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},{"$f":"IF(T1193=\"n/a\",T1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,T1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,T1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},{"$f":"IF(U1193=\"n/a\",U1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,U1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,U1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},{"$f":"IF(V1193=\"n/a\",V1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,V1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,V1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1148*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},{"$f":"IF(U1194=\"n/a\",U1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,U1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,U1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},{"$f":"IF(V1194=\"n/a\",V1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,V1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,V1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1148*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},{"$f":"IF(V1195=\"n/a\",V1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,V1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,V1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1148*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1148*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1149","v":0},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2006-07"},null,{"$f":"D1149","v":0},{"$f":"IF(D1178=\"n/a\",\"n/a\",MAX(0,D1178-1))","v":0},{"$f":"IF(E1178=\"n/a\",\"n/a\",MAX(0,E1178-1))","v":0},{"$f":"IF(F1178=\"n/a\",\"n/a\",MAX(0,F1178-1))","v":0},{"$f":"IF(G1178=\"n/a\",\"n/a\",MAX(0,G1178-1))","v":0},{"$f":"IF(H1178=\"n/a\",\"n/a\",MAX(0,H1178-1))","v":0},{"$f":"IF(I1178=\"n/a\",\"n/a\",MAX(0,I1178-1))","v":0},{"$f":"IF(J1178=\"n/a\",\"n/a\",MAX(0,J1178-1))","v":0},{"$f":"IF(K1178=\"n/a\",\"n/a\",MAX(0,K1178-1))","v":0},{"$f":"IF(L1178=\"n/a\",\"n/a\",MAX(0,L1178-1))","v":0},{"$f":"IF(M1178=\"n/a\",\"n/a\",MAX(0,M1178-1))","v":0},{"$f":"IF(N1178=\"n/a\",\"n/a\",MAX(0,N1178-1))","v":0},{"$f":"IF(O1178=\"n/a\",\"n/a\",MAX(0,O1178-1))","v":0},{"$f":"IF(P1178=\"n/a\",\"n/a\",MAX(0,P1178-1))","v":0},{"$f":"IF(Q1178=\"n/a\",\"n/a\",MAX(0,Q1178-1))","v":0},{"$f":"IF(R1178=\"n/a\",\"n/a\",MAX(0,R1178-1))","v":0},{"$f":"IF(S1178=\"n/a\",\"n/a\",MAX(0,S1178-1))","v":0},{"$f":"IF(T1178=\"n/a\",\"n/a\",MAX(0,T1178-1))","v":0},{"$f":"IF(U1178=\"n/a\",\"n/a\",MAX(0,U1178-1))","v":0},{"$f":"IF(V1178=\"n/a\",\"n/a\",MAX(0,V1178-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1149","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1149","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1149","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1149","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1149","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1149","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1149","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1149","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1149","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1149","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1149","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1149","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1202,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1202,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1202,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1202,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1202,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1202,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1202,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1202/C$10","v":0},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1202*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1202*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1202*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1202*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1202*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1202*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1202*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1202*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1202*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1202*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1202*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1202*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1202*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1202*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1202*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},{"$f":"IF(S1246=\"n/a\",S1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,S1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,S1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},{"$f":"IF(T1246=\"n/a\",T1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,T1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,T1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},{"$f":"IF(U1246=\"n/a\",U1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,U1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,U1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},{"$f":"IF(V1246=\"n/a\",V1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,V1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,V1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1202*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},{"$f":"IF(T1247=\"n/a\",T1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,T1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,T1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},{"$f":"IF(U1247=\"n/a\",U1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,U1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,U1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},{"$f":"IF(V1247=\"n/a\",V1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,V1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,V1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1202*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},{"$f":"IF(U1248=\"n/a\",U1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,U1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,U1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},{"$f":"IF(V1248=\"n/a\",V1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,V1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,V1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1202*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},{"$f":"IF(V1249=\"n/a\",V1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,V1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,V1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1202*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1202*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1203","v":0},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1208)","v":"RL Capex 2006-07"},null,{"$f":"D1203","v":0},{"$f":"IF(D1232=\"n/a\",\"n/a\",MAX(0,D1232-1))","v":0},{"$f":"IF(E1232=\"n/a\",\"n/a\",MAX(0,E1232-1))","v":0},{"$f":"IF(F1232=\"n/a\",\"n/a\",MAX(0,F1232-1))","v":0},{"$f":"IF(G1232=\"n/a\",\"n/a\",MAX(0,G1232-1))","v":0},{"$f":"IF(H1232=\"n/a\",\"n/a\",MAX(0,H1232-1))","v":0},{"$f":"IF(I1232=\"n/a\",\"n/a\",MAX(0,I1232-1))","v":0},{"$f":"IF(J1232=\"n/a\",\"n/a\",MAX(0,J1232-1))","v":0},{"$f":"IF(K1232=\"n/a\",\"n/a\",MAX(0,K1232-1))","v":0},{"$f":"IF(L1232=\"n/a\",\"n/a\",MAX(0,L1232-1))","v":0},{"$f":"IF(M1232=\"n/a\",\"n/a\",MAX(0,M1232-1))","v":0},{"$f":"IF(N1232=\"n/a\",\"n/a\",MAX(0,N1232-1))","v":0},{"$f":"IF(O1232=\"n/a\",\"n/a\",MAX(0,O1232-1))","v":0},{"$f":"IF(P1232=\"n/a\",\"n/a\",MAX(0,P1232-1))","v":0},{"$f":"IF(Q1232=\"n/a\",\"n/a\",MAX(0,Q1232-1))","v":0},{"$f":"IF(R1232=\"n/a\",\"n/a\",MAX(0,R1232-1))","v":0},{"$f":"IF(S1232=\"n/a\",\"n/a\",MAX(0,S1232-1))","v":0},{"$f":"IF(T1232=\"n/a\",\"n/a\",MAX(0,T1232-1))","v":0},{"$f":"IF(U1232=\"n/a\",\"n/a\",MAX(0,U1232-1))","v":0},{"$f":"IF(V1232=\"n/a\",\"n/a\",MAX(0,V1232-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1203","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1203","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1203","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1203","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1203","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1203","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1203","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1203","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1203","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1203","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1256,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1256,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1256,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1256,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1256,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1256,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1256,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1256/C$10","v":0},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1256*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1256*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1256*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1256*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1256*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1256*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1256*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1256*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1256*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1256*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1256*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1256*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1256*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1256*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1256*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},{"$f":"IF(S1300=\"n/a\",S1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,S1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,S1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},{"$f":"IF(T1300=\"n/a\",T1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,T1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,T1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},{"$f":"IF(U1300=\"n/a\",U1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,U1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,U1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},{"$f":"IF(V1300=\"n/a\",V1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,V1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,V1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1256*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},{"$f":"IF(T1301=\"n/a\",T1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,T1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,T1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},{"$f":"IF(U1301=\"n/a\",U1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,U1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,U1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},{"$f":"IF(V1301=\"n/a\",V1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,V1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,V1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1256*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},{"$f":"IF(U1302=\"n/a\",U1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,U1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,U1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},{"$f":"IF(V1302=\"n/a\",V1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,V1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,V1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1256*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},{"$f":"IF(V1303=\"n/a\",V1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,V1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,V1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1256*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1256*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1257","v":0},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2006-07"},null,{"$f":"D1257","v":0},{"$f":"IF(D1286=\"n/a\",\"n/a\",MAX(0,D1286-1))","v":0},{"$f":"IF(E1286=\"n/a\",\"n/a\",MAX(0,E1286-1))","v":0},{"$f":"IF(F1286=\"n/a\",\"n/a\",MAX(0,F1286-1))","v":0},{"$f":"IF(G1286=\"n/a\",\"n/a\",MAX(0,G1286-1))","v":0},{"$f":"IF(H1286=\"n/a\",\"n/a\",MAX(0,H1286-1))","v":0},{"$f":"IF(I1286=\"n/a\",\"n/a\",MAX(0,I1286-1))","v":0},{"$f":"IF(J1286=\"n/a\",\"n/a\",MAX(0,J1286-1))","v":0},{"$f":"IF(K1286=\"n/a\",\"n/a\",MAX(0,K1286-1))","v":0},{"$f":"IF(L1286=\"n/a\",\"n/a\",MAX(0,L1286-1))","v":0},{"$f":"IF(M1286=\"n/a\",\"n/a\",MAX(0,M1286-1))","v":0},{"$f":"IF(N1286=\"n/a\",\"n/a\",MAX(0,N1286-1))","v":0},{"$f":"IF(O1286=\"n/a\",\"n/a\",MAX(0,O1286-1))","v":0},{"$f":"IF(P1286=\"n/a\",\"n/a\",MAX(0,P1286-1))","v":0},{"$f":"IF(Q1286=\"n/a\",\"n/a\",MAX(0,Q1286-1))","v":0},{"$f":"IF(R1286=\"n/a\",\"n/a\",MAX(0,R1286-1))","v":0},{"$f":"IF(S1286=\"n/a\",\"n/a\",MAX(0,S1286-1))","v":0},{"$f":"IF(T1286=\"n/a\",\"n/a\",MAX(0,T1286-1))","v":0},{"$f":"IF(U1286=\"n/a\",\"n/a\",MAX(0,U1286-1))","v":0},{"$f":"IF(V1286=\"n/a\",\"n/a\",MAX(0,V1286-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1257","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1257","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1257","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1257","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1257","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1257","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1257","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1257","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1257","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1257","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1257","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1257","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1310,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1310,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1310,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1310,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1310,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1310,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1310,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1310/C$10","v":0},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1310*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1310*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1310*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1310*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1310*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1310*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1310*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1310*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1310*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1310*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1310*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1310*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1310*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1310*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1310*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},{"$f":"IF(S1354=\"n/a\",S1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,S1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,S1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},{"$f":"IF(T1354=\"n/a\",T1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,T1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,T1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},{"$f":"IF(U1354=\"n/a\",U1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,U1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,U1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},{"$f":"IF(V1354=\"n/a\",V1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1310*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},{"$f":"IF(T1355=\"n/a\",T1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,T1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,T1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},{"$f":"IF(U1355=\"n/a\",U1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,U1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,U1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},{"$f":"IF(V1355=\"n/a\",V1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,V1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,V1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1310*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},{"$f":"IF(U1356=\"n/a\",U1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,U1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,U1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},{"$f":"IF(V1356=\"n/a\",V1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,V1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,V1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1310*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},{"$f":"IF(V1357=\"n/a\",V1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,V1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,V1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1310*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1310*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1311","v":0},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2006-07"},null,{"$f":"D1311","v":0},{"$f":"IF(D1340=\"n/a\",\"n/a\",MAX(0,D1340-1))","v":0},{"$f":"IF(E1340=\"n/a\",\"n/a\",MAX(0,E1340-1))","v":0},{"$f":"IF(F1340=\"n/a\",\"n/a\",MAX(0,F1340-1))","v":0},{"$f":"IF(G1340=\"n/a\",\"n/a\",MAX(0,G1340-1))","v":0},{"$f":"IF(H1340=\"n/a\",\"n/a\",MAX(0,H1340-1))","v":0},{"$f":"IF(I1340=\"n/a\",\"n/a\",MAX(0,I1340-1))","v":0},{"$f":"IF(J1340=\"n/a\",\"n/a\",MAX(0,J1340-1))","v":0},{"$f":"IF(K1340=\"n/a\",\"n/a\",MAX(0,K1340-1))","v":0},{"$f":"IF(L1340=\"n/a\",\"n/a\",MAX(0,L1340-1))","v":0},{"$f":"IF(M1340=\"n/a\",\"n/a\",MAX(0,M1340-1))","v":0},{"$f":"IF(N1340=\"n/a\",\"n/a\",MAX(0,N1340-1))","v":0},{"$f":"IF(O1340=\"n/a\",\"n/a\",MAX(0,O1340-1))","v":0},{"$f":"IF(P1340=\"n/a\",\"n/a\",MAX(0,P1340-1))","v":0},{"$f":"IF(Q1340=\"n/a\",\"n/a\",MAX(0,Q1340-1))","v":0},{"$f":"IF(R1340=\"n/a\",\"n/a\",MAX(0,R1340-1))","v":0},{"$f":"IF(S1340=\"n/a\",\"n/a\",MAX(0,S1340-1))","v":0},{"$f":"IF(T1340=\"n/a\",\"n/a\",MAX(0,T1340-1))","v":0},{"$f":"IF(U1340=\"n/a\",\"n/a\",MAX(0,U1340-1))","v":0},{"$f":"IF(V1340=\"n/a\",\"n/a\",MAX(0,V1340-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1311","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1311","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1311","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1311","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1311","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1311","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1311","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1311","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1311","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1311","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1311","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1311","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1364,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1364,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1364,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1364,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1364,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1364,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1364,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1364/C$10","v":0},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1364*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1364*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1364*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1364*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1364*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1364*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1364*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1364*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1364*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1364*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1364*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1364*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1364*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},{"$f":"IF(S1408=\"n/a\",S1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,S1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,S1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},{"$f":"IF(T1408=\"n/a\",T1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,T1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,T1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},{"$f":"IF(U1408=\"n/a\",U1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,U1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,U1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},{"$f":"IF(V1408=\"n/a\",V1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,V1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,V1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1364*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},{"$f":"IF(T1409=\"n/a\",T1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,T1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,T1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},{"$f":"IF(U1409=\"n/a\",U1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,U1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,U1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},{"$f":"IF(V1409=\"n/a\",V1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1364*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},{"$f":"IF(U1410=\"n/a\",U1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,U1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,U1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},{"$f":"IF(V1410=\"n/a\",V1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,V1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,V1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1364*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},{"$f":"IF(V1411=\"n/a\",V1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,V1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,V1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1365","v":0},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1370)","v":"RL Capex 2006-07"},null,{"$f":"D1365","v":0},{"$f":"IF(D1394=\"n/a\",\"n/a\",MAX(0,D1394-1))","v":0},{"$f":"IF(E1394=\"n/a\",\"n/a\",MAX(0,E1394-1))","v":0},{"$f":"IF(F1394=\"n/a\",\"n/a\",MAX(0,F1394-1))","v":0},{"$f":"IF(G1394=\"n/a\",\"n/a\",MAX(0,G1394-1))","v":0},{"$f":"IF(H1394=\"n/a\",\"n/a\",MAX(0,H1394-1))","v":0},{"$f":"IF(I1394=\"n/a\",\"n/a\",MAX(0,I1394-1))","v":0},{"$f":"IF(J1394=\"n/a\",\"n/a\",MAX(0,J1394-1))","v":0},{"$f":"IF(K1394=\"n/a\",\"n/a\",MAX(0,K1394-1))","v":0},{"$f":"IF(L1394=\"n/a\",\"n/a\",MAX(0,L1394-1))","v":0},{"$f":"IF(M1394=\"n/a\",\"n/a\",MAX(0,M1394-1))","v":0},{"$f":"IF(N1394=\"n/a\",\"n/a\",MAX(0,N1394-1))","v":0},{"$f":"IF(O1394=\"n/a\",\"n/a\",MAX(0,O1394-1))","v":0},{"$f":"IF(P1394=\"n/a\",\"n/a\",MAX(0,P1394-1))","v":0},{"$f":"IF(Q1394=\"n/a\",\"n/a\",MAX(0,Q1394-1))","v":0},{"$f":"IF(R1394=\"n/a\",\"n/a\",MAX(0,R1394-1))","v":0},{"$f":"IF(S1394=\"n/a\",\"n/a\",MAX(0,S1394-1))","v":0},{"$f":"IF(T1394=\"n/a\",\"n/a\",MAX(0,T1394-1))","v":0},{"$f":"IF(U1394=\"n/a\",\"n/a\",MAX(0,U1394-1))","v":0},{"$f":"IF(V1394=\"n/a\",\"n/a\",MAX(0,V1394-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1365","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1365","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1365","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1365","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1365","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1365","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1418,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1418,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1418,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1418,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1418,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1418,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1418,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1418/C$10","v":0},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1418*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1418*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1418*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1418*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1418*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1418*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1418*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1418*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1418*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1418*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1418*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1418*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1418*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1418*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1418*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},{"$f":"IF(S1462=\"n/a\",S1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,S1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,S1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},{"$f":"IF(T1462=\"n/a\",T1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,T1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,T1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},{"$f":"IF(U1462=\"n/a\",U1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,U1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,U1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},{"$f":"IF(V1462=\"n/a\",V1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,V1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,V1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1418*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},{"$f":"IF(T1463=\"n/a\",T1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,T1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,T1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},{"$f":"IF(U1463=\"n/a\",U1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,U1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,U1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},{"$f":"IF(V1463=\"n/a\",V1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,V1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,V1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1418*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},{"$f":"IF(U1464=\"n/a\",U1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,U1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,U1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},{"$f":"IF(V1464=\"n/a\",V1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,V1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,V1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1418*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},{"$f":"IF(V1465=\"n/a\",V1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,V1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,V1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1418*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1418*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1419","v":0},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1424)","v":"RL Capex 2006-07"},null,{"$f":"D1419","v":0},{"$f":"IF(D1448=\"n/a\",\"n/a\",MAX(0,D1448-1))","v":0},{"$f":"IF(E1448=\"n/a\",\"n/a\",MAX(0,E1448-1))","v":0},{"$f":"IF(F1448=\"n/a\",\"n/a\",MAX(0,F1448-1))","v":0},{"$f":"IF(G1448=\"n/a\",\"n/a\",MAX(0,G1448-1))","v":0},{"$f":"IF(H1448=\"n/a\",\"n/a\",MAX(0,H1448-1))","v":0},{"$f":"IF(I1448=\"n/a\",\"n/a\",MAX(0,I1448-1))","v":0},{"$f":"IF(J1448=\"n/a\",\"n/a\",MAX(0,J1448-1))","v":0},{"$f":"IF(K1448=\"n/a\",\"n/a\",MAX(0,K1448-1))","v":0},{"$f":"IF(L1448=\"n/a\",\"n/a\",MAX(0,L1448-1))","v":0},{"$f":"IF(M1448=\"n/a\",\"n/a\",MAX(0,M1448-1))","v":0},{"$f":"IF(N1448=\"n/a\",\"n/a\",MAX(0,N1448-1))","v":0},{"$f":"IF(O1448=\"n/a\",\"n/a\",MAX(0,O1448-1))","v":0},{"$f":"IF(P1448=\"n/a\",\"n/a\",MAX(0,P1448-1))","v":0},{"$f":"IF(Q1448=\"n/a\",\"n/a\",MAX(0,Q1448-1))","v":0},{"$f":"IF(R1448=\"n/a\",\"n/a\",MAX(0,R1448-1))","v":0},{"$f":"IF(S1448=\"n/a\",\"n/a\",MAX(0,S1448-1))","v":0},{"$f":"IF(T1448=\"n/a\",\"n/a\",MAX(0,T1448-1))","v":0},{"$f":"IF(U1448=\"n/a\",\"n/a\",MAX(0,U1448-1))","v":0},{"$f":"IF(V1448=\"n/a\",\"n/a\",MAX(0,V1448-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1419","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1419","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1419","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1419","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1419","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1419","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1419","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1419","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1419","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1419","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1419","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1419","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1472,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1472,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1472,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1472,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1472,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1472,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1472,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1472/C$10","v":0},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1472*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1472*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1472*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1472*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1472*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1472*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1472*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1472*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1472*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1472*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1472*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1472*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1472*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1472*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1472*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},{"$f":"IF(S1516=\"n/a\",S1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,S1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,S1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},{"$f":"IF(T1516=\"n/a\",T1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,T1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,T1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},{"$f":"IF(U1516=\"n/a\",U1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,U1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,U1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},{"$f":"IF(V1516=\"n/a\",V1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,V1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,V1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1472*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},{"$f":"IF(T1517=\"n/a\",T1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,T1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,T1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},{"$f":"IF(U1517=\"n/a\",U1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,U1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,U1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},{"$f":"IF(V1517=\"n/a\",V1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,V1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,V1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1472*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},{"$f":"IF(U1518=\"n/a\",U1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,U1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,U1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},{"$f":"IF(V1518=\"n/a\",V1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,V1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,V1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1472*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},{"$f":"IF(V1519=\"n/a\",V1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,V1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,V1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1472*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1472*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1473","v":0},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2006-07"},null,{"$f":"D1473","v":0},{"$f":"IF(D1502=\"n/a\",\"n/a\",MAX(0,D1502-1))","v":0},{"$f":"IF(E1502=\"n/a\",\"n/a\",MAX(0,E1502-1))","v":0},{"$f":"IF(F1502=\"n/a\",\"n/a\",MAX(0,F1502-1))","v":0},{"$f":"IF(G1502=\"n/a\",\"n/a\",MAX(0,G1502-1))","v":0},{"$f":"IF(H1502=\"n/a\",\"n/a\",MAX(0,H1502-1))","v":0},{"$f":"IF(I1502=\"n/a\",\"n/a\",MAX(0,I1502-1))","v":0},{"$f":"IF(J1502=\"n/a\",\"n/a\",MAX(0,J1502-1))","v":0},{"$f":"IF(K1502=\"n/a\",\"n/a\",MAX(0,K1502-1))","v":0},{"$f":"IF(L1502=\"n/a\",\"n/a\",MAX(0,L1502-1))","v":0},{"$f":"IF(M1502=\"n/a\",\"n/a\",MAX(0,M1502-1))","v":0},{"$f":"IF(N1502=\"n/a\",\"n/a\",MAX(0,N1502-1))","v":0},{"$f":"IF(O1502=\"n/a\",\"n/a\",MAX(0,O1502-1))","v":0},{"$f":"IF(P1502=\"n/a\",\"n/a\",MAX(0,P1502-1))","v":0},{"$f":"IF(Q1502=\"n/a\",\"n/a\",MAX(0,Q1502-1))","v":0},{"$f":"IF(R1502=\"n/a\",\"n/a\",MAX(0,R1502-1))","v":0},{"$f":"IF(S1502=\"n/a\",\"n/a\",MAX(0,S1502-1))","v":0},{"$f":"IF(T1502=\"n/a\",\"n/a\",MAX(0,T1502-1))","v":0},{"$f":"IF(U1502=\"n/a\",\"n/a\",MAX(0,U1502-1))","v":0},{"$f":"IF(V1502=\"n/a\",\"n/a\",MAX(0,V1502-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1473","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1473","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1473","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1473","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1473","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1473","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1473","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1473","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1473","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1473","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1473","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1526,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1526,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1526,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1526,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1526,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1526,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1526,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1526/C$10","v":0},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1526*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1526*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1526*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1526*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1526*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1526*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1526*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1526*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1526*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1526*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1526*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1526*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1526*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1526*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1526*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},{"$f":"IF(S1570=\"n/a\",S1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,S1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,S1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},{"$f":"IF(T1570=\"n/a\",T1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,T1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,T1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},{"$f":"IF(U1570=\"n/a\",U1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,U1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,U1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},{"$f":"IF(V1570=\"n/a\",V1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,V1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,V1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1526*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},{"$f":"IF(T1571=\"n/a\",T1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,T1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,T1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},{"$f":"IF(U1571=\"n/a\",U1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,U1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,U1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},{"$f":"IF(V1571=\"n/a\",V1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,V1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,V1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1526*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},{"$f":"IF(U1572=\"n/a\",U1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,U1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,U1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},{"$f":"IF(V1572=\"n/a\",V1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,V1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,V1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1526*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},{"$f":"IF(V1573=\"n/a\",V1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,V1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,V1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1526*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1526*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1527","v":0},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1532)","v":"RL Capex 2006-07"},null,{"$f":"D1527","v":0},{"$f":"IF(D1556=\"n/a\",\"n/a\",MAX(0,D1556-1))","v":0},{"$f":"IF(E1556=\"n/a\",\"n/a\",MAX(0,E1556-1))","v":0},{"$f":"IF(F1556=\"n/a\",\"n/a\",MAX(0,F1556-1))","v":0},{"$f":"IF(G1556=\"n/a\",\"n/a\",MAX(0,G1556-1))","v":0},{"$f":"IF(H1556=\"n/a\",\"n/a\",MAX(0,H1556-1))","v":0},{"$f":"IF(I1556=\"n/a\",\"n/a\",MAX(0,I1556-1))","v":0},{"$f":"IF(J1556=\"n/a\",\"n/a\",MAX(0,J1556-1))","v":0},{"$f":"IF(K1556=\"n/a\",\"n/a\",MAX(0,K1556-1))","v":0},{"$f":"IF(L1556=\"n/a\",\"n/a\",MAX(0,L1556-1))","v":0},{"$f":"IF(M1556=\"n/a\",\"n/a\",MAX(0,M1556-1))","v":0},{"$f":"IF(N1556=\"n/a\",\"n/a\",MAX(0,N1556-1))","v":0},{"$f":"IF(O1556=\"n/a\",\"n/a\",MAX(0,O1556-1))","v":0},{"$f":"IF(P1556=\"n/a\",\"n/a\",MAX(0,P1556-1))","v":0},{"$f":"IF(Q1556=\"n/a\",\"n/a\",MAX(0,Q1556-1))","v":0},{"$f":"IF(R1556=\"n/a\",\"n/a\",MAX(0,R1556-1))","v":0},{"$f":"IF(S1556=\"n/a\",\"n/a\",MAX(0,S1556-1))","v":0},{"$f":"IF(T1556=\"n/a\",\"n/a\",MAX(0,T1556-1))","v":0},{"$f":"IF(U1556=\"n/a\",\"n/a\",MAX(0,U1556-1))","v":0},{"$f":"IF(V1556=\"n/a\",\"n/a\",MAX(0,V1556-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1527","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1527","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1527","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1527","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1527","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1527","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1527","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1527","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1527","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1527","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1527","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1527","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1580,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1580,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1580,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1580,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1580,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1580,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1580,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1580*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1580*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1580*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1580*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1580*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1580*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1580*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1580*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1580*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1580*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1580*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1580*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1580*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1580*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1580*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},{"$f":"IF(S1624=\"n/a\",S1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,S1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,S1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},{"$f":"IF(T1624=\"n/a\",T1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,T1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,T1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},{"$f":"IF(U1624=\"n/a\",U1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,U1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,U1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},{"$f":"IF(V1624=\"n/a\",V1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,V1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,V1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1580*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},{"$f":"IF(T1625=\"n/a\",T1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,T1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,T1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},{"$f":"IF(U1625=\"n/a\",U1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,U1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,U1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},{"$f":"IF(V1625=\"n/a\",V1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,V1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,V1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1580*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},{"$f":"IF(U1626=\"n/a\",U1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,U1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,U1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},{"$f":"IF(V1626=\"n/a\",V1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,V1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,V1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1580*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},{"$f":"IF(V1627=\"n/a\",V1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,V1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,V1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1580*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1580*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1581","v":0},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2006-07"},null,{"$f":"D1581","v":0},{"$f":"IF(D1610=\"n/a\",\"n/a\",MAX(0,D1610-1))","v":0},{"$f":"IF(E1610=\"n/a\",\"n/a\",MAX(0,E1610-1))","v":0},{"$f":"IF(F1610=\"n/a\",\"n/a\",MAX(0,F1610-1))","v":0},{"$f":"IF(G1610=\"n/a\",\"n/a\",MAX(0,G1610-1))","v":0},{"$f":"IF(H1610=\"n/a\",\"n/a\",MAX(0,H1610-1))","v":0},{"$f":"IF(I1610=\"n/a\",\"n/a\",MAX(0,I1610-1))","v":0},{"$f":"IF(J1610=\"n/a\",\"n/a\",MAX(0,J1610-1))","v":0},{"$f":"IF(K1610=\"n/a\",\"n/a\",MAX(0,K1610-1))","v":0},{"$f":"IF(L1610=\"n/a\",\"n/a\",MAX(0,L1610-1))","v":0},{"$f":"IF(M1610=\"n/a\",\"n/a\",MAX(0,M1610-1))","v":0},{"$f":"IF(N1610=\"n/a\",\"n/a\",MAX(0,N1610-1))","v":0},{"$f":"IF(O1610=\"n/a\",\"n/a\",MAX(0,O1610-1))","v":0},{"$f":"IF(P1610=\"n/a\",\"n/a\",MAX(0,P1610-1))","v":0},{"$f":"IF(Q1610=\"n/a\",\"n/a\",MAX(0,Q1610-1))","v":0},{"$f":"IF(R1610=\"n/a\",\"n/a\",MAX(0,R1610-1))","v":0},{"$f":"IF(S1610=\"n/a\",\"n/a\",MAX(0,S1610-1))","v":0},{"$f":"IF(T1610=\"n/a\",\"n/a\",MAX(0,T1610-1))","v":0},{"$f":"IF(U1610=\"n/a\",\"n/a\",MAX(0,U1610-1))","v":0},{"$f":"IF(V1610=\"n/a\",\"n/a\",MAX(0,V1610-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1581","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1581","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1581","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1581","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1581","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1581","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1581","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1581","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1581","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1581","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1581","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1581","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1633,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1633,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1634,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1634,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1634,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1634,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1634,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1634,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1634,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1636=0,C1638=0),0,\nIF(AND(D1636<>0,C1638=0),(D1636/D$10),\nIF(AND(D1637<>0,C1638<>0),(C1638-(C1638/C1662))+(D1636/D$10),\nIF(C1662<1,0,(C1638-(C1638/C1662))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1634/C$10","v":0},{"$f":"IF(C1663=\"n/a\",C1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1640)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1634*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1664=\"n/a\",D1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1634*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1665=\"n/a\",E1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1634*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1666=\"n/a\",F1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1634*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1667=\"n/a\",G1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1634*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1668=\"n/a\",H1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1634*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1669=\"n/a\",I1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1634*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1670=\"n/a\",J1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1634*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1671=\"n/a\",K1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1634*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1672=\"n/a\",L1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1634*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1673=\"n/a\",M1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1634*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1674=\"n/a\",N1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1634*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1675=\"n/a\",O1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1634*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1676=\"n/a\",P1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1634*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1677=\"n/a\",Q1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1634*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1678=\"n/a\",R1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(S1678=\"n/a\",S1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,S1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,S1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(T1678=\"n/a\",T1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,T1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,T1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(U1678=\"n/a\",U1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,U1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,U1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},{"$f":"IF(V1678=\"n/a\",V1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,V1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,V1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1634*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1679=\"n/a\",S1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(T1679=\"n/a\",T1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,T1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,T1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(U1679=\"n/a\",U1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,U1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,U1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},{"$f":"IF(V1679=\"n/a\",V1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,V1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,V1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1634*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1680=\"n/a\",T1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},{"$f":"IF(U1680=\"n/a\",U1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,U1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,U1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},{"$f":"IF(V1680=\"n/a\",V1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,V1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,V1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1634*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1681=\"n/a\",U1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0},{"$f":"IF(V1681=\"n/a\",V1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,V1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,V1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1634*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1682=\"n/a\",V1658,IFERROR(IF((OFFSET($C1658,0,$A1658))<0,\nMIN(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658)))),\nMAX(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1634*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1662<1,D1636=0),0,\nIF(D1636=0,C1662-1,\nIF(C1662<1,D1637,\n(((C1662-1)*(C1638-(C1638/(C1662))))+((D1636/D$10)*D1637))/(D1638))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1635","v":0},{"$f":"IF(C1663=\"n/a\",\"n/a\",MAX(0,C1663-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1640)","v":"RL Capex 2006-07"},null,{"$f":"D1635","v":0},{"$f":"IF(D1664=\"n/a\",\"n/a\",MAX(0,D1664-1))","v":0},{"$f":"IF(E1664=\"n/a\",\"n/a\",MAX(0,E1664-1))","v":0},{"$f":"IF(F1664=\"n/a\",\"n/a\",MAX(0,F1664-1))","v":0},{"$f":"IF(G1664=\"n/a\",\"n/a\",MAX(0,G1664-1))","v":0},{"$f":"IF(H1664=\"n/a\",\"n/a\",MAX(0,H1664-1))","v":0},{"$f":"IF(I1664=\"n/a\",\"n/a\",MAX(0,I1664-1))","v":0},{"$f":"IF(J1664=\"n/a\",\"n/a\",MAX(0,J1664-1))","v":0},{"$f":"IF(K1664=\"n/a\",\"n/a\",MAX(0,K1664-1))","v":0},{"$f":"IF(L1664=\"n/a\",\"n/a\",MAX(0,L1664-1))","v":0},{"$f":"IF(M1664=\"n/a\",\"n/a\",MAX(0,M1664-1))","v":0},{"$f":"IF(N1664=\"n/a\",\"n/a\",MAX(0,N1664-1))","v":0},{"$f":"IF(O1664=\"n/a\",\"n/a\",MAX(0,O1664-1))","v":0},{"$f":"IF(P1664=\"n/a\",\"n/a\",MAX(0,P1664-1))","v":0},{"$f":"IF(Q1664=\"n/a\",\"n/a\",MAX(0,Q1664-1))","v":0},{"$f":"IF(R1664=\"n/a\",\"n/a\",MAX(0,R1664-1))","v":0},{"$f":"IF(S1664=\"n/a\",\"n/a\",MAX(0,S1664-1))","v":0},{"$f":"IF(T1664=\"n/a\",\"n/a\",MAX(0,T1664-1))","v":0},{"$f":"IF(U1664=\"n/a\",\"n/a\",MAX(0,U1664-1))","v":0},{"$f":"IF(V1664=\"n/a\",\"n/a\",MAX(0,V1664-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1635","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1635","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1635","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1635","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1635","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1635","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1635","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1635","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1635","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1635","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1635","v":0},{"$f":"IF(V1682=\"n/a\",\"n/a\",MAX(0,V1682-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1635","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1635<>\"n/a\",C1635<>\"n/a\"),IF(SUM(C1638:C1660)=0,0,IF((SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660))<0,1,(SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1687,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1687,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1688,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1688,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1688,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1688,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1688,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1688,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1688,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1690=0,C1692=0),0,\nIF(AND(D1690<>0,C1692=0),(D1690/D$10),\nIF(AND(D1691<>0,C1692<>0),(C1692-(C1692/C1716))+(D1690/D$10),\nIF(C1716<1,0,(C1692-(C1692/C1716))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1688/C$10","v":0},{"$f":"IF(C1717=\"n/a\",C1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1694)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1688*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1718=\"n/a\",D1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1688*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1719=\"n/a\",E1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1688*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1720=\"n/a\",F1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1688*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1721=\"n/a\",G1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1688*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1722=\"n/a\",H1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1688*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1723=\"n/a\",I1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1688*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1724=\"n/a\",J1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1688*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1725=\"n/a\",K1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1688*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1726=\"n/a\",L1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1688*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1727=\"n/a\",M1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1688*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1728=\"n/a\",N1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1688*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1729=\"n/a\",O1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1688*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1730=\"n/a\",P1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1688*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1731=\"n/a\",Q1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1688*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1732=\"n/a\",R1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},{"$f":"IF(S1732=\"n/a\",S1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,S1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,S1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},{"$f":"IF(T1732=\"n/a\",T1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,T1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,T1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},{"$f":"IF(U1732=\"n/a\",U1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,U1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,U1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},{"$f":"IF(V1732=\"n/a\",V1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,V1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,V1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1688*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1733=\"n/a\",S1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},{"$f":"IF(T1733=\"n/a\",T1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,T1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,T1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},{"$f":"IF(U1733=\"n/a\",U1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,U1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,U1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},{"$f":"IF(V1733=\"n/a\",V1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,V1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,V1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1688*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1734=\"n/a\",T1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},{"$f":"IF(U1734=\"n/a\",U1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,U1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,U1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},{"$f":"IF(V1734=\"n/a\",V1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,V1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,V1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1688*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1735=\"n/a\",U1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0},{"$f":"IF(V1735=\"n/a\",V1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,V1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,V1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1688*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1736=\"n/a\",V1712,IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1688*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1716<1,D1690=0),0,\nIF(D1690=0,C1716-1,\nIF(C1716<1,D1691,\n(((C1716-1)*(C1692-(C1692/(C1716))))+((D1690/D$10)*D1691))/(D1692))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1689","v":0},{"$f":"IF(C1717=\"n/a\",\"n/a\",MAX(0,C1717-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1694)","v":"RL Capex 2006-07"},null,{"$f":"D1689","v":0},{"$f":"IF(D1718=\"n/a\",\"n/a\",MAX(0,D1718-1))","v":0},{"$f":"IF(E1718=\"n/a\",\"n/a\",MAX(0,E1718-1))","v":0},{"$f":"IF(F1718=\"n/a\",\"n/a\",MAX(0,F1718-1))","v":0},{"$f":"IF(G1718=\"n/a\",\"n/a\",MAX(0,G1718-1))","v":0},{"$f":"IF(H1718=\"n/a\",\"n/a\",MAX(0,H1718-1))","v":0},{"$f":"IF(I1718=\"n/a\",\"n/a\",MAX(0,I1718-1))","v":0},{"$f":"IF(J1718=\"n/a\",\"n/a\",MAX(0,J1718-1))","v":0},{"$f":"IF(K1718=\"n/a\",\"n/a\",MAX(0,K1718-1))","v":0},{"$f":"IF(L1718=\"n/a\",\"n/a\",MAX(0,L1718-1))","v":0},{"$f":"IF(M1718=\"n/a\",\"n/a\",MAX(0,M1718-1))","v":0},{"$f":"IF(N1718=\"n/a\",\"n/a\",MAX(0,N1718-1))","v":0},{"$f":"IF(O1718=\"n/a\",\"n/a\",MAX(0,O1718-1))","v":0},{"$f":"IF(P1718=\"n/a\",\"n/a\",MAX(0,P1718-1))","v":0},{"$f":"IF(Q1718=\"n/a\",\"n/a\",MAX(0,Q1718-1))","v":0},{"$f":"IF(R1718=\"n/a\",\"n/a\",MAX(0,R1718-1))","v":0},{"$f":"IF(S1718=\"n/a\",\"n/a\",MAX(0,S1718-1))","v":0},{"$f":"IF(T1718=\"n/a\",\"n/a\",MAX(0,T1718-1))","v":0},{"$f":"IF(U1718=\"n/a\",\"n/a\",MAX(0,U1718-1))","v":0},{"$f":"IF(V1718=\"n/a\",\"n/a\",MAX(0,V1718-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1689","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1689","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1689","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1689","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1689","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1689","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1689","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1689","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1689","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1689","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1689","v":0},{"$f":"IF(V1736=\"n/a\",\"n/a\",MAX(0,V1736-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1689","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1689<>\"n/a\",C1689<>\"n/a\"),IF(SUM(C1692:C1714)=0,0,IF((SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714))<0,1,(SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1741,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1741,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1742,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1742,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1742,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1742,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1742,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1742,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1742,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1744=0,C1746=0),0,\nIF(AND(D1744<>0,C1746=0),(D1744/D$10),\nIF(AND(D1745<>0,C1746<>0),(C1746-(C1746/C1770))+(D1744/D$10),\nIF(C1770<1,0,(C1746-(C1746/C1770))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1742/C$10","v":0},{"$f":"IF(C1771=\"n/a\",C1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1748)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1742*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1772=\"n/a\",D1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1742*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1773=\"n/a\",E1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1742*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1774=\"n/a\",F1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1742*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1775=\"n/a\",G1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1742*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1776=\"n/a\",H1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1742*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1777=\"n/a\",I1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1742*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1778=\"n/a\",J1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1742*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1779=\"n/a\",K1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1742*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1780=\"n/a\",L1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1742*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1781=\"n/a\",M1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1742*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1782=\"n/a\",N1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1742*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1783=\"n/a\",O1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1742*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1784=\"n/a\",P1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1742*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1785=\"n/a\",Q1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1742*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1786=\"n/a\",R1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},{"$f":"IF(S1786=\"n/a\",S1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},{"$f":"IF(T1786=\"n/a\",T1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},{"$f":"IF(U1786=\"n/a\",U1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},{"$f":"IF(V1786=\"n/a\",V1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1742*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1787=\"n/a\",S1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},{"$f":"IF(T1787=\"n/a\",T1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,T1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,T1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},{"$f":"IF(U1787=\"n/a\",U1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,U1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,U1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},{"$f":"IF(V1787=\"n/a\",V1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,V1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,V1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1742*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1788=\"n/a\",T1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},{"$f":"IF(U1788=\"n/a\",U1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,U1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,U1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},{"$f":"IF(V1788=\"n/a\",V1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,V1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,V1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1742*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1789=\"n/a\",U1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0},{"$f":"IF(V1789=\"n/a\",V1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,V1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,V1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1742*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1790=\"n/a\",V1766,IFERROR(IF((OFFSET($C1766,0,$A1766))<0,\nMIN(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766)))),\nMAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1742*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1770<1,D1744=0),0,\nIF(D1744=0,C1770-1,\nIF(C1770<1,D1745,\n(((C1770-1)*(C1746-(C1746/(C1770))))+((D1744/D$10)*D1745))/(D1746))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1743","v":0},{"$f":"IF(C1771=\"n/a\",\"n/a\",MAX(0,C1771-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1748)","v":"RL Capex 2006-07"},null,{"$f":"D1743","v":0},{"$f":"IF(D1772=\"n/a\",\"n/a\",MAX(0,D1772-1))","v":0},{"$f":"IF(E1772=\"n/a\",\"n/a\",MAX(0,E1772-1))","v":0},{"$f":"IF(F1772=\"n/a\",\"n/a\",MAX(0,F1772-1))","v":0},{"$f":"IF(G1772=\"n/a\",\"n/a\",MAX(0,G1772-1))","v":0},{"$f":"IF(H1772=\"n/a\",\"n/a\",MAX(0,H1772-1))","v":0},{"$f":"IF(I1772=\"n/a\",\"n/a\",MAX(0,I1772-1))","v":0},{"$f":"IF(J1772=\"n/a\",\"n/a\",MAX(0,J1772-1))","v":0},{"$f":"IF(K1772=\"n/a\",\"n/a\",MAX(0,K1772-1))","v":0},{"$f":"IF(L1772=\"n/a\",\"n/a\",MAX(0,L1772-1))","v":0},{"$f":"IF(M1772=\"n/a\",\"n/a\",MAX(0,M1772-1))","v":0},{"$f":"IF(N1772=\"n/a\",\"n/a\",MAX(0,N1772-1))","v":0},{"$f":"IF(O1772=\"n/a\",\"n/a\",MAX(0,O1772-1))","v":0},{"$f":"IF(P1772=\"n/a\",\"n/a\",MAX(0,P1772-1))","v":0},{"$f":"IF(Q1772=\"n/a\",\"n/a\",MAX(0,Q1772-1))","v":0},{"$f":"IF(R1772=\"n/a\",\"n/a\",MAX(0,R1772-1))","v":0},{"$f":"IF(S1772=\"n/a\",\"n/a\",MAX(0,S1772-1))","v":0},{"$f":"IF(T1772=\"n/a\",\"n/a\",MAX(0,T1772-1))","v":0},{"$f":"IF(U1772=\"n/a\",\"n/a\",MAX(0,U1772-1))","v":0},{"$f":"IF(V1772=\"n/a\",\"n/a\",MAX(0,V1772-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1743","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1743","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1743","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1743","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1743","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1743","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1743","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1743","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1743","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1743","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1743","v":0},{"$f":"IF(V1790=\"n/a\",\"n/a\",MAX(0,V1790-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1743","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1743<>\"n/a\",C1743<>\"n/a\"),IF(SUM(C1746:C1768)=0,0,IF((SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768))<0,1,(SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1795,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1795,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1796,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1796,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1796,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1796,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1796,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1796,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1796,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1798=0,C1800=0),0,\nIF(AND(D1798<>0,C1800=0),(D1798/D$10),\nIF(AND(D1799<>0,C1800<>0),(C1800-(C1800/C1824))+(D1798/D$10),\nIF(C1824<1,0,(C1800-(C1800/C1824))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1796/C$10","v":0},{"$f":"IF(C1825=\"n/a\",C1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1802)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1796*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1826=\"n/a\",D1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1796*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1827=\"n/a\",E1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1796*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1828=\"n/a\",F1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1796*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1829=\"n/a\",G1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1796*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1830=\"n/a\",H1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1796*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1831=\"n/a\",I1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1796*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1832=\"n/a\",J1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1796*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1833=\"n/a\",K1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1796*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1834=\"n/a\",L1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1796*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1835=\"n/a\",M1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1796*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1836=\"n/a\",N1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1796*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1837=\"n/a\",O1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1796*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1838=\"n/a\",P1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1796*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1839=\"n/a\",Q1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1796*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1840=\"n/a\",R1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},{"$f":"IF(S1840=\"n/a\",S1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,S1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,S1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},{"$f":"IF(T1840=\"n/a\",T1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,T1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,T1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},{"$f":"IF(U1840=\"n/a\",U1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,U1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,U1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},{"$f":"IF(V1840=\"n/a\",V1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,V1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,V1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1796*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1841=\"n/a\",S1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},{"$f":"IF(T1841=\"n/a\",T1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},{"$f":"IF(U1841=\"n/a\",U1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},{"$f":"IF(V1841=\"n/a\",V1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1796*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1842=\"n/a\",T1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},{"$f":"IF(U1842=\"n/a\",U1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,U1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,U1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},{"$f":"IF(V1842=\"n/a\",V1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,V1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,V1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1796*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1843=\"n/a\",U1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0},{"$f":"IF(V1843=\"n/a\",V1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,V1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,V1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1796*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1844=\"n/a\",V1820,IFERROR(IF((OFFSET($C1820,0,$A1820))<0,\nMIN(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820)))),\nMAX(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1796*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1824<1,D1798=0),0,\nIF(D1798=0,C1824-1,\nIF(C1824<1,D1799,\n(((C1824-1)*(C1800-(C1800/(C1824))))+((D1798/D$10)*D1799))/(D1800))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1797","v":0},{"$f":"IF(C1825=\"n/a\",\"n/a\",MAX(0,C1825-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1802)","v":"RL Capex 2006-07"},null,{"$f":"D1797","v":0},{"$f":"IF(D1826=\"n/a\",\"n/a\",MAX(0,D1826-1))","v":0},{"$f":"IF(E1826=\"n/a\",\"n/a\",MAX(0,E1826-1))","v":0},{"$f":"IF(F1826=\"n/a\",\"n/a\",MAX(0,F1826-1))","v":0},{"$f":"IF(G1826=\"n/a\",\"n/a\",MAX(0,G1826-1))","v":0},{"$f":"IF(H1826=\"n/a\",\"n/a\",MAX(0,H1826-1))","v":0},{"$f":"IF(I1826=\"n/a\",\"n/a\",MAX(0,I1826-1))","v":0},{"$f":"IF(J1826=\"n/a\",\"n/a\",MAX(0,J1826-1))","v":0},{"$f":"IF(K1826=\"n/a\",\"n/a\",MAX(0,K1826-1))","v":0},{"$f":"IF(L1826=\"n/a\",\"n/a\",MAX(0,L1826-1))","v":0},{"$f":"IF(M1826=\"n/a\",\"n/a\",MAX(0,M1826-1))","v":0},{"$f":"IF(N1826=\"n/a\",\"n/a\",MAX(0,N1826-1))","v":0},{"$f":"IF(O1826=\"n/a\",\"n/a\",MAX(0,O1826-1))","v":0},{"$f":"IF(P1826=\"n/a\",\"n/a\",MAX(0,P1826-1))","v":0},{"$f":"IF(Q1826=\"n/a\",\"n/a\",MAX(0,Q1826-1))","v":0},{"$f":"IF(R1826=\"n/a\",\"n/a\",MAX(0,R1826-1))","v":0},{"$f":"IF(S1826=\"n/a\",\"n/a\",MAX(0,S1826-1))","v":0},{"$f":"IF(T1826=\"n/a\",\"n/a\",MAX(0,T1826-1))","v":0},{"$f":"IF(U1826=\"n/a\",\"n/a\",MAX(0,U1826-1))","v":0},{"$f":"IF(V1826=\"n/a\",\"n/a\",MAX(0,V1826-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1797","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1797","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1797","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1797","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1797","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1797","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1797","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1797","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1797","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1797","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1797","v":0},{"$f":"IF(V1844=\"n/a\",\"n/a\",MAX(0,V1844-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1797","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1797<>\"n/a\",C1797<>\"n/a\"),IF(SUM(C1800:C1822)=0,0,IF((SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822))<0,1,(SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1849,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1849,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1850,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1850,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1850,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1850,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1850,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1850,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1850,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1852=0,C1854=0),0,\nIF(AND(D1852<>0,C1854=0),(D1852/D$10),\nIF(AND(D1853<>0,C1854<>0),(C1854-(C1854/C1878))+(D1852/D$10),\nIF(C1878<1,0,(C1854-(C1854/C1878))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1850/C$10","v":0},{"$f":"IF(C1879=\"n/a\",C1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1856)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1850*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1880=\"n/a\",D1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1850*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1881=\"n/a\",E1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1850*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1882=\"n/a\",F1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1850*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1883=\"n/a\",G1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1850*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1884=\"n/a\",H1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1850*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1885=\"n/a\",I1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1850*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1886=\"n/a\",J1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1850*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1887=\"n/a\",K1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1850*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1888=\"n/a\",L1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1850*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1889=\"n/a\",M1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1850*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1890=\"n/a\",N1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1850*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1891=\"n/a\",O1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1850*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1892=\"n/a\",P1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1850*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1893=\"n/a\",Q1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1850*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1894=\"n/a\",R1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},{"$f":"IF(S1894=\"n/a\",S1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,S1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,S1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},{"$f":"IF(T1894=\"n/a\",T1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,T1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,T1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},{"$f":"IF(U1894=\"n/a\",U1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,U1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,U1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},{"$f":"IF(V1894=\"n/a\",V1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,V1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,V1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1850*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1895=\"n/a\",S1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},{"$f":"IF(T1895=\"n/a\",T1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,T1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,T1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},{"$f":"IF(U1895=\"n/a\",U1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,U1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,U1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},{"$f":"IF(V1895=\"n/a\",V1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,V1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,V1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1850*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1896=\"n/a\",T1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},{"$f":"IF(U1896=\"n/a\",U1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,U1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,U1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},{"$f":"IF(V1896=\"n/a\",V1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,V1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,V1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1850*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1897=\"n/a\",U1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0},{"$f":"IF(V1897=\"n/a\",V1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,V1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,V1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1850*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1898=\"n/a\",V1874,IFERROR(IF((OFFSET($C1874,0,$A1874))<0,\nMIN(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874)))),\nMAX(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1850*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1878<1,D1852=0),0,\nIF(D1852=0,C1878-1,\nIF(C1878<1,D1853,\n(((C1878-1)*(C1854-(C1854/(C1878))))+((D1852/D$10)*D1853))/(D1854))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1851","v":0},{"$f":"IF(C1879=\"n/a\",\"n/a\",MAX(0,C1879-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1856)","v":"RL Capex 2006-07"},null,{"$f":"D1851","v":0},{"$f":"IF(D1880=\"n/a\",\"n/a\",MAX(0,D1880-1))","v":0},{"$f":"IF(E1880=\"n/a\",\"n/a\",MAX(0,E1880-1))","v":0},{"$f":"IF(F1880=\"n/a\",\"n/a\",MAX(0,F1880-1))","v":0},{"$f":"IF(G1880=\"n/a\",\"n/a\",MAX(0,G1880-1))","v":0},{"$f":"IF(H1880=\"n/a\",\"n/a\",MAX(0,H1880-1))","v":0},{"$f":"IF(I1880=\"n/a\",\"n/a\",MAX(0,I1880-1))","v":0},{"$f":"IF(J1880=\"n/a\",\"n/a\",MAX(0,J1880-1))","v":0},{"$f":"IF(K1880=\"n/a\",\"n/a\",MAX(0,K1880-1))","v":0},{"$f":"IF(L1880=\"n/a\",\"n/a\",MAX(0,L1880-1))","v":0},{"$f":"IF(M1880=\"n/a\",\"n/a\",MAX(0,M1880-1))","v":0},{"$f":"IF(N1880=\"n/a\",\"n/a\",MAX(0,N1880-1))","v":0},{"$f":"IF(O1880=\"n/a\",\"n/a\",MAX(0,O1880-1))","v":0},{"$f":"IF(P1880=\"n/a\",\"n/a\",MAX(0,P1880-1))","v":0},{"$f":"IF(Q1880=\"n/a\",\"n/a\",MAX(0,Q1880-1))","v":0},{"$f":"IF(R1880=\"n/a\",\"n/a\",MAX(0,R1880-1))","v":0},{"$f":"IF(S1880=\"n/a\",\"n/a\",MAX(0,S1880-1))","v":0},{"$f":"IF(T1880=\"n/a\",\"n/a\",MAX(0,T1880-1))","v":0},{"$f":"IF(U1880=\"n/a\",\"n/a\",MAX(0,U1880-1))","v":0},{"$f":"IF(V1880=\"n/a\",\"n/a\",MAX(0,V1880-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1851","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1851","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1851","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1851","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1851","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1851","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1851","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1851","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1851","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1851","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1851","v":0},{"$f":"IF(V1898=\"n/a\",\"n/a\",MAX(0,V1898-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1851","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1851<>\"n/a\",C1851<>\"n/a\"),IF(SUM(C1854:C1876)=0,0,IF((SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876))<0,1,(SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1903,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1903,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1904,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1904,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1904,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1904,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1904,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1904,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1904,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1906=0,C1908=0),0,\nIF(AND(D1906<>0,C1908=0),(D1906/D$10),\nIF(AND(D1907<>0,C1908<>0),(C1908-(C1908/C1932))+(D1906/D$10),\nIF(C1932<1,0,(C1908-(C1908/C1932))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1904/C$10","v":0},{"$f":"IF(C1933=\"n/a\",C1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1910)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1904*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1934=\"n/a\",D1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1904*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1935=\"n/a\",E1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1904*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1936=\"n/a\",F1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1904*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1937=\"n/a\",G1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1904*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1938=\"n/a\",H1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1904*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1939=\"n/a\",I1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1904*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1940=\"n/a\",J1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1904*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1941=\"n/a\",K1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1904*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1942=\"n/a\",L1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1904*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1943=\"n/a\",M1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1904*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1944=\"n/a\",N1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1904*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1945=\"n/a\",O1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1904*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1946=\"n/a\",P1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1904*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1947=\"n/a\",Q1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1904*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1948=\"n/a\",R1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},{"$f":"IF(S1948=\"n/a\",S1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,S1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,S1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},{"$f":"IF(T1948=\"n/a\",T1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,T1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,T1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},{"$f":"IF(U1948=\"n/a\",U1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,U1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,U1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},{"$f":"IF(V1948=\"n/a\",V1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,V1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,V1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1904*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1949=\"n/a\",S1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},{"$f":"IF(T1949=\"n/a\",T1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,T1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,T1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},{"$f":"IF(U1949=\"n/a\",U1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,U1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,U1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},{"$f":"IF(V1949=\"n/a\",V1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,V1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,V1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1904*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1950=\"n/a\",T1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},{"$f":"IF(U1950=\"n/a\",U1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,U1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,U1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},{"$f":"IF(V1950=\"n/a\",V1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,V1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,V1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1904*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1951=\"n/a\",U1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0},{"$f":"IF(V1951=\"n/a\",V1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,V1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,V1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1904*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1952=\"n/a\",V1928,IFERROR(IF((OFFSET($C1928,0,$A1928))<0,\nMIN(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928)))),\nMAX(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1904*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1932<1,D1906=0),0,\nIF(D1906=0,C1932-1,\nIF(C1932<1,D1907,\n(((C1932-1)*(C1908-(C1908/(C1932))))+((D1906/D$10)*D1907))/(D1908))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1905","v":0},{"$f":"IF(C1933=\"n/a\",\"n/a\",MAX(0,C1933-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1910)","v":"RL Capex 2006-07"},null,{"$f":"D1905","v":0},{"$f":"IF(D1934=\"n/a\",\"n/a\",MAX(0,D1934-1))","v":0},{"$f":"IF(E1934=\"n/a\",\"n/a\",MAX(0,E1934-1))","v":0},{"$f":"IF(F1934=\"n/a\",\"n/a\",MAX(0,F1934-1))","v":0},{"$f":"IF(G1934=\"n/a\",\"n/a\",MAX(0,G1934-1))","v":0},{"$f":"IF(H1934=\"n/a\",\"n/a\",MAX(0,H1934-1))","v":0},{"$f":"IF(I1934=\"n/a\",\"n/a\",MAX(0,I1934-1))","v":0},{"$f":"IF(J1934=\"n/a\",\"n/a\",MAX(0,J1934-1))","v":0},{"$f":"IF(K1934=\"n/a\",\"n/a\",MAX(0,K1934-1))","v":0},{"$f":"IF(L1934=\"n/a\",\"n/a\",MAX(0,L1934-1))","v":0},{"$f":"IF(M1934=\"n/a\",\"n/a\",MAX(0,M1934-1))","v":0},{"$f":"IF(N1934=\"n/a\",\"n/a\",MAX(0,N1934-1))","v":0},{"$f":"IF(O1934=\"n/a\",\"n/a\",MAX(0,O1934-1))","v":0},{"$f":"IF(P1934=\"n/a\",\"n/a\",MAX(0,P1934-1))","v":0},{"$f":"IF(Q1934=\"n/a\",\"n/a\",MAX(0,Q1934-1))","v":0},{"$f":"IF(R1934=\"n/a\",\"n/a\",MAX(0,R1934-1))","v":0},{"$f":"IF(S1934=\"n/a\",\"n/a\",MAX(0,S1934-1))","v":0},{"$f":"IF(T1934=\"n/a\",\"n/a\",MAX(0,T1934-1))","v":0},{"$f":"IF(U1934=\"n/a\",\"n/a\",MAX(0,U1934-1))","v":0},{"$f":"IF(V1934=\"n/a\",\"n/a\",MAX(0,V1934-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1905","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1905","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1905","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1905","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1905","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1905","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1905","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1905","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1905","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1905","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1905","v":0},{"$f":"IF(V1952=\"n/a\",\"n/a\",MAX(0,V1952-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1905","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1905<>\"n/a\",C1905<>\"n/a\"),IF(SUM(C1908:C1930)=0,0,IF((SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930))<0,1,(SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1957,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1957,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1958,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A1958,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A1958,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A1958,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A1958,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A1958,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A1958,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1960=0,C1962=0),0,\nIF(AND(D1960<>0,C1962=0),(D1960/D$10),\nIF(AND(D1961<>0,C1962<>0),(C1962-(C1962/C1986))+(D1960/D$10),\nIF(C1986<1,0,(C1962-(C1962/C1986))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C1958/C$10","v":0},{"$f":"IF(C1987=\"n/a\",C1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1964)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D1958*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1988=\"n/a\",D1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E1958*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1989=\"n/a\",E1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F1958*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1990=\"n/a\",F1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G1958*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1991=\"n/a\",G1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H1958*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1992=\"n/a\",H1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I1958*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1993=\"n/a\",I1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J1958*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1994=\"n/a\",J1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K1958*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1995=\"n/a\",K1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L1958*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1996=\"n/a\",L1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1958*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1997=\"n/a\",M1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1958*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1998=\"n/a\",N1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1958*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1999=\"n/a\",O1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1958*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2000=\"n/a\",P1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1958*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2001=\"n/a\",Q1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1958*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2002=\"n/a\",R1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},{"$f":"IF(S2002=\"n/a\",S1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,S1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,S1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},{"$f":"IF(T2002=\"n/a\",T1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,T1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,T1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},{"$f":"IF(U2002=\"n/a\",U1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,U1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,U1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},{"$f":"IF(V2002=\"n/a\",V1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,V1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,V1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1958*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2003=\"n/a\",S1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},{"$f":"IF(T2003=\"n/a\",T1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,T1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,T1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},{"$f":"IF(U2003=\"n/a\",U1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,U1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,U1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},{"$f":"IF(V2003=\"n/a\",V1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,V1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,V1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1958*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2004=\"n/a\",T1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},{"$f":"IF(U2004=\"n/a\",U1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,U1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,U1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},{"$f":"IF(V2004=\"n/a\",V1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1958*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2005=\"n/a\",U1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0},{"$f":"IF(V2005=\"n/a\",V1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,V1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,V1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1958*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2006=\"n/a\",V1982,IFERROR(IF((OFFSET($C1982,0,$A1982))<0,\nMIN(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982)))),\nMAX(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1958*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1986<1,D1960=0),0,\nIF(D1960=0,C1986-1,\nIF(C1986<1,D1961,\n(((C1986-1)*(C1962-(C1962/(C1986))))+((D1960/D$10)*D1961))/(D1962))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C1959","v":0},{"$f":"IF(C1987=\"n/a\",\"n/a\",MAX(0,C1987-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1964)","v":"RL Capex 2006-07"},null,{"$f":"D1959","v":0},{"$f":"IF(D1988=\"n/a\",\"n/a\",MAX(0,D1988-1))","v":0},{"$f":"IF(E1988=\"n/a\",\"n/a\",MAX(0,E1988-1))","v":0},{"$f":"IF(F1988=\"n/a\",\"n/a\",MAX(0,F1988-1))","v":0},{"$f":"IF(G1988=\"n/a\",\"n/a\",MAX(0,G1988-1))","v":0},{"$f":"IF(H1988=\"n/a\",\"n/a\",MAX(0,H1988-1))","v":0},{"$f":"IF(I1988=\"n/a\",\"n/a\",MAX(0,I1988-1))","v":0},{"$f":"IF(J1988=\"n/a\",\"n/a\",MAX(0,J1988-1))","v":0},{"$f":"IF(K1988=\"n/a\",\"n/a\",MAX(0,K1988-1))","v":0},{"$f":"IF(L1988=\"n/a\",\"n/a\",MAX(0,L1988-1))","v":0},{"$f":"IF(M1988=\"n/a\",\"n/a\",MAX(0,M1988-1))","v":0},{"$f":"IF(N1988=\"n/a\",\"n/a\",MAX(0,N1988-1))","v":0},{"$f":"IF(O1988=\"n/a\",\"n/a\",MAX(0,O1988-1))","v":0},{"$f":"IF(P1988=\"n/a\",\"n/a\",MAX(0,P1988-1))","v":0},{"$f":"IF(Q1988=\"n/a\",\"n/a\",MAX(0,Q1988-1))","v":0},{"$f":"IF(R1988=\"n/a\",\"n/a\",MAX(0,R1988-1))","v":0},{"$f":"IF(S1988=\"n/a\",\"n/a\",MAX(0,S1988-1))","v":0},{"$f":"IF(T1988=\"n/a\",\"n/a\",MAX(0,T1988-1))","v":0},{"$f":"IF(U1988=\"n/a\",\"n/a\",MAX(0,U1988-1))","v":0},{"$f":"IF(V1988=\"n/a\",\"n/a\",MAX(0,V1988-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1959","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1959","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1959","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1959","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1959","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1959","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1959","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1959","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1959","v":0},{"$f":"IF(V2006=\"n/a\",\"n/a\",MAX(0,V2006-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1959","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1959<>\"n/a\",C1959<>\"n/a\"),IF(SUM(C1962:C1984)=0,0,IF((SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984))<0,1,(SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2011,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2011,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2012,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2012,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2012,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2012,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2012,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2012,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2012,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2014=0,C2016=0),0,\nIF(AND(D2014<>0,C2016=0),(D2014/D$10),\nIF(AND(D2015<>0,C2016<>0),(C2016-(C2016/C2040))+(D2014/D$10),\nIF(C2040<1,0,(C2016-(C2016/C2040))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2012/C$10","v":0},{"$f":"IF(C2041=\"n/a\",C2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2018)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2012*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2042=\"n/a\",D2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2012*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2043=\"n/a\",E2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2012*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2044=\"n/a\",F2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2012*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2045=\"n/a\",G2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2012*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2046=\"n/a\",H2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2012*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2047=\"n/a\",I2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2012*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2048=\"n/a\",J2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2012*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2049=\"n/a\",K2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2012*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2050=\"n/a\",L2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2012*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2051=\"n/a\",M2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2012*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2052=\"n/a\",N2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2012*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2053=\"n/a\",O2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2012*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2054=\"n/a\",P2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2012*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2055=\"n/a\",Q2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2012*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2056=\"n/a\",R2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},{"$f":"IF(S2056=\"n/a\",S2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,S2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,S2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},{"$f":"IF(T2056=\"n/a\",T2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,T2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,T2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},{"$f":"IF(U2056=\"n/a\",U2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,U2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,U2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},{"$f":"IF(V2056=\"n/a\",V2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,V2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,V2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2012*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2057=\"n/a\",S2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},{"$f":"IF(T2057=\"n/a\",T2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,T2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,T2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},{"$f":"IF(U2057=\"n/a\",U2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,U2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,U2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},{"$f":"IF(V2057=\"n/a\",V2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,V2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,V2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2012*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2058=\"n/a\",T2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},{"$f":"IF(U2058=\"n/a\",U2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,U2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,U2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},{"$f":"IF(V2058=\"n/a\",V2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,V2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,V2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2012*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2059=\"n/a\",U2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0},{"$f":"IF(V2059=\"n/a\",V2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2012*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2060=\"n/a\",V2036,IFERROR(IF((OFFSET($C2036,0,$A2036))<0,\nMIN(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036)))),\nMAX(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2012*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2040<1,D2014=0),0,\nIF(D2014=0,C2040-1,\nIF(C2040<1,D2015,\n(((C2040-1)*(C2016-(C2016/(C2040))))+((D2014/D$10)*D2015))/(D2016))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2013","v":0},{"$f":"IF(C2041=\"n/a\",\"n/a\",MAX(0,C2041-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2018)","v":"RL Capex 2006-07"},null,{"$f":"D2013","v":0},{"$f":"IF(D2042=\"n/a\",\"n/a\",MAX(0,D2042-1))","v":0},{"$f":"IF(E2042=\"n/a\",\"n/a\",MAX(0,E2042-1))","v":0},{"$f":"IF(F2042=\"n/a\",\"n/a\",MAX(0,F2042-1))","v":0},{"$f":"IF(G2042=\"n/a\",\"n/a\",MAX(0,G2042-1))","v":0},{"$f":"IF(H2042=\"n/a\",\"n/a\",MAX(0,H2042-1))","v":0},{"$f":"IF(I2042=\"n/a\",\"n/a\",MAX(0,I2042-1))","v":0},{"$f":"IF(J2042=\"n/a\",\"n/a\",MAX(0,J2042-1))","v":0},{"$f":"IF(K2042=\"n/a\",\"n/a\",MAX(0,K2042-1))","v":0},{"$f":"IF(L2042=\"n/a\",\"n/a\",MAX(0,L2042-1))","v":0},{"$f":"IF(M2042=\"n/a\",\"n/a\",MAX(0,M2042-1))","v":0},{"$f":"IF(N2042=\"n/a\",\"n/a\",MAX(0,N2042-1))","v":0},{"$f":"IF(O2042=\"n/a\",\"n/a\",MAX(0,O2042-1))","v":0},{"$f":"IF(P2042=\"n/a\",\"n/a\",MAX(0,P2042-1))","v":0},{"$f":"IF(Q2042=\"n/a\",\"n/a\",MAX(0,Q2042-1))","v":0},{"$f":"IF(R2042=\"n/a\",\"n/a\",MAX(0,R2042-1))","v":0},{"$f":"IF(S2042=\"n/a\",\"n/a\",MAX(0,S2042-1))","v":0},{"$f":"IF(T2042=\"n/a\",\"n/a\",MAX(0,T2042-1))","v":0},{"$f":"IF(U2042=\"n/a\",\"n/a\",MAX(0,U2042-1))","v":0},{"$f":"IF(V2042=\"n/a\",\"n/a\",MAX(0,V2042-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2013","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2013","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2013","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2013","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2013","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2013","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2013","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2013","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2013","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2013","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2013","v":0},{"$f":"IF(V2060=\"n/a\",\"n/a\",MAX(0,V2060-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2013","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2013<>\"n/a\",C2013<>\"n/a\"),IF(SUM(C2016:C2038)=0,0,IF((SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038))<0,1,(SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2065,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2065,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2066,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2066,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2066,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2066,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2066,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2066,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2066,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2068=0,C2070=0),0,\nIF(AND(D2068<>0,C2070=0),(D2068/D$10),\nIF(AND(D2069<>0,C2070<>0),(C2070-(C2070/C2094))+(D2068/D$10),\nIF(C2094<1,0,(C2070-(C2070/C2094))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2066/C$10","v":0},{"$f":"IF(C2095=\"n/a\",C2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2072)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2066*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2096=\"n/a\",D2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2066*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2097=\"n/a\",E2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2066*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2098=\"n/a\",F2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2066*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2099=\"n/a\",G2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2066*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2100=\"n/a\",H2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2066*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2101=\"n/a\",I2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2066*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2102=\"n/a\",J2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2066*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2103=\"n/a\",K2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2066*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2104=\"n/a\",L2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2066*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2105=\"n/a\",M2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2066*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2106=\"n/a\",N2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2066*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2107=\"n/a\",O2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2066*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2108=\"n/a\",P2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2066*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2109=\"n/a\",Q2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2066*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2110=\"n/a\",R2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},{"$f":"IF(S2110=\"n/a\",S2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,S2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,S2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},{"$f":"IF(T2110=\"n/a\",T2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,T2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,T2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},{"$f":"IF(U2110=\"n/a\",U2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,U2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,U2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},{"$f":"IF(V2110=\"n/a\",V2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,V2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,V2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2066*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2111=\"n/a\",S2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},{"$f":"IF(T2111=\"n/a\",T2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,T2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,T2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},{"$f":"IF(U2111=\"n/a\",U2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,U2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,U2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},{"$f":"IF(V2111=\"n/a\",V2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,V2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,V2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2066*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2112=\"n/a\",T2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},{"$f":"IF(U2112=\"n/a\",U2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,U2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,U2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},{"$f":"IF(V2112=\"n/a\",V2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,V2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,V2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2066*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2113=\"n/a\",U2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0},{"$f":"IF(V2113=\"n/a\",V2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,V2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,V2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2066*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2114=\"n/a\",V2090,IFERROR(IF((OFFSET($C2090,0,$A2090))<0,\nMIN(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090)))),\nMAX(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2066*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2094<1,D2068=0),0,\nIF(D2068=0,C2094-1,\nIF(C2094<1,D2069,\n(((C2094-1)*(C2070-(C2070/(C2094))))+((D2068/D$10)*D2069))/(D2070))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2067","v":0},{"$f":"IF(C2095=\"n/a\",\"n/a\",MAX(0,C2095-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2072)","v":"RL Capex 2006-07"},null,{"$f":"D2067","v":0},{"$f":"IF(D2096=\"n/a\",\"n/a\",MAX(0,D2096-1))","v":0},{"$f":"IF(E2096=\"n/a\",\"n/a\",MAX(0,E2096-1))","v":0},{"$f":"IF(F2096=\"n/a\",\"n/a\",MAX(0,F2096-1))","v":0},{"$f":"IF(G2096=\"n/a\",\"n/a\",MAX(0,G2096-1))","v":0},{"$f":"IF(H2096=\"n/a\",\"n/a\",MAX(0,H2096-1))","v":0},{"$f":"IF(I2096=\"n/a\",\"n/a\",MAX(0,I2096-1))","v":0},{"$f":"IF(J2096=\"n/a\",\"n/a\",MAX(0,J2096-1))","v":0},{"$f":"IF(K2096=\"n/a\",\"n/a\",MAX(0,K2096-1))","v":0},{"$f":"IF(L2096=\"n/a\",\"n/a\",MAX(0,L2096-1))","v":0},{"$f":"IF(M2096=\"n/a\",\"n/a\",MAX(0,M2096-1))","v":0},{"$f":"IF(N2096=\"n/a\",\"n/a\",MAX(0,N2096-1))","v":0},{"$f":"IF(O2096=\"n/a\",\"n/a\",MAX(0,O2096-1))","v":0},{"$f":"IF(P2096=\"n/a\",\"n/a\",MAX(0,P2096-1))","v":0},{"$f":"IF(Q2096=\"n/a\",\"n/a\",MAX(0,Q2096-1))","v":0},{"$f":"IF(R2096=\"n/a\",\"n/a\",MAX(0,R2096-1))","v":0},{"$f":"IF(S2096=\"n/a\",\"n/a\",MAX(0,S2096-1))","v":0},{"$f":"IF(T2096=\"n/a\",\"n/a\",MAX(0,T2096-1))","v":0},{"$f":"IF(U2096=\"n/a\",\"n/a\",MAX(0,U2096-1))","v":0},{"$f":"IF(V2096=\"n/a\",\"n/a\",MAX(0,V2096-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2067","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2067","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2067","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2067","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2067","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2067","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2067","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2067","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2067","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2067","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2067","v":0},{"$f":"IF(V2114=\"n/a\",\"n/a\",MAX(0,V2114-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2067","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2067<>\"n/a\",C2067<>\"n/a\"),IF(SUM(C2070:C2092)=0,0,IF((SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092))<0,1,(SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2119,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2119,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2120,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2120,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2120,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2120,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2120,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2120,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2120,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2122=0,C2124=0),0,\nIF(AND(D2122<>0,C2124=0),(D2122/D$10),\nIF(AND(D2123<>0,C2124<>0),(C2124-(C2124/C2148))+(D2122/D$10),\nIF(C2148<1,0,(C2124-(C2124/C2148))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2120/C$10","v":0},{"$f":"IF(C2149=\"n/a\",C2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2126)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2120*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2150=\"n/a\",D2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2120*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2151=\"n/a\",E2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2120*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2152=\"n/a\",F2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2120*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2153=\"n/a\",G2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2120*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2154=\"n/a\",H2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2120*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2155=\"n/a\",I2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2120*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2156=\"n/a\",J2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2120*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2157=\"n/a\",K2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2120*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2158=\"n/a\",L2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2120*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2159=\"n/a\",M2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2120*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2160=\"n/a\",N2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2120*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2161=\"n/a\",O2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2120*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2162=\"n/a\",P2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2120*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2163=\"n/a\",Q2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2120*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2164=\"n/a\",R2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},{"$f":"IF(S2164=\"n/a\",S2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,S2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,S2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},{"$f":"IF(T2164=\"n/a\",T2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,T2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,T2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},{"$f":"IF(U2164=\"n/a\",U2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,U2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,U2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},{"$f":"IF(V2164=\"n/a\",V2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,V2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,V2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2120*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2165=\"n/a\",S2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},{"$f":"IF(T2165=\"n/a\",T2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,T2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,T2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},{"$f":"IF(U2165=\"n/a\",U2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,U2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,U2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},{"$f":"IF(V2165=\"n/a\",V2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,V2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,V2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2120*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2166=\"n/a\",T2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},{"$f":"IF(U2166=\"n/a\",U2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,U2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,U2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},{"$f":"IF(V2166=\"n/a\",V2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,V2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,V2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2120*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2167=\"n/a\",U2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0},{"$f":"IF(V2167=\"n/a\",V2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,V2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,V2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2120*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2168=\"n/a\",V2144,IFERROR(IF((OFFSET($C2144,0,$A2144))<0,\nMIN(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144)))),\nMAX(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2120*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2148<1,D2122=0),0,\nIF(D2122=0,C2148-1,\nIF(C2148<1,D2123,\n(((C2148-1)*(C2124-(C2124/(C2148))))+((D2122/D$10)*D2123))/(D2124))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2121","v":0},{"$f":"IF(C2149=\"n/a\",\"n/a\",MAX(0,C2149-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2126)","v":"RL Capex 2006-07"},null,{"$f":"D2121","v":0},{"$f":"IF(D2150=\"n/a\",\"n/a\",MAX(0,D2150-1))","v":0},{"$f":"IF(E2150=\"n/a\",\"n/a\",MAX(0,E2150-1))","v":0},{"$f":"IF(F2150=\"n/a\",\"n/a\",MAX(0,F2150-1))","v":0},{"$f":"IF(G2150=\"n/a\",\"n/a\",MAX(0,G2150-1))","v":0},{"$f":"IF(H2150=\"n/a\",\"n/a\",MAX(0,H2150-1))","v":0},{"$f":"IF(I2150=\"n/a\",\"n/a\",MAX(0,I2150-1))","v":0},{"$f":"IF(J2150=\"n/a\",\"n/a\",MAX(0,J2150-1))","v":0},{"$f":"IF(K2150=\"n/a\",\"n/a\",MAX(0,K2150-1))","v":0},{"$f":"IF(L2150=\"n/a\",\"n/a\",MAX(0,L2150-1))","v":0},{"$f":"IF(M2150=\"n/a\",\"n/a\",MAX(0,M2150-1))","v":0},{"$f":"IF(N2150=\"n/a\",\"n/a\",MAX(0,N2150-1))","v":0},{"$f":"IF(O2150=\"n/a\",\"n/a\",MAX(0,O2150-1))","v":0},{"$f":"IF(P2150=\"n/a\",\"n/a\",MAX(0,P2150-1))","v":0},{"$f":"IF(Q2150=\"n/a\",\"n/a\",MAX(0,Q2150-1))","v":0},{"$f":"IF(R2150=\"n/a\",\"n/a\",MAX(0,R2150-1))","v":0},{"$f":"IF(S2150=\"n/a\",\"n/a\",MAX(0,S2150-1))","v":0},{"$f":"IF(T2150=\"n/a\",\"n/a\",MAX(0,T2150-1))","v":0},{"$f":"IF(U2150=\"n/a\",\"n/a\",MAX(0,U2150-1))","v":0},{"$f":"IF(V2150=\"n/a\",\"n/a\",MAX(0,V2150-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2121","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2121","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2121","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2121","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2121","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2121","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2121","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2121","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2121","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2121","v":0},{"$f":"IF(V2168=\"n/a\",\"n/a\",MAX(0,V2168-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2121","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2121<>\"n/a\",C2121<>\"n/a\"),IF(SUM(C2124:C2146)=0,0,IF((SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146))<0,1,(SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2173,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2173,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2174,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2174,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2174,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2174,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2174,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2174,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2174,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2176=0,C2178=0),0,\nIF(AND(D2176<>0,C2178=0),(D2176/D$10),\nIF(AND(D2177<>0,C2178<>0),(C2178-(C2178/C2202))+(D2176/D$10),\nIF(C2202<1,0,(C2178-(C2178/C2202))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2174/C$10","v":0},{"$f":"IF(C2203=\"n/a\",C2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2180)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2174*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2204=\"n/a\",D2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2174*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2205=\"n/a\",E2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2174*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2206=\"n/a\",F2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2174*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2207=\"n/a\",G2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2174*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2208=\"n/a\",H2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2174*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2209=\"n/a\",I2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2174*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2210=\"n/a\",J2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2174*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2211=\"n/a\",K2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2174*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2212=\"n/a\",L2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2174*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2213=\"n/a\",M2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2174*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2214=\"n/a\",N2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2174*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2215=\"n/a\",O2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2174*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2216=\"n/a\",P2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2174*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2217=\"n/a\",Q2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2174*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2218=\"n/a\",R2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},{"$f":"IF(S2218=\"n/a\",S2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,S2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,S2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},{"$f":"IF(T2218=\"n/a\",T2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,T2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,T2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},{"$f":"IF(U2218=\"n/a\",U2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,U2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,U2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},{"$f":"IF(V2218=\"n/a\",V2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,V2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,V2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2174*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2219=\"n/a\",S2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},{"$f":"IF(T2219=\"n/a\",T2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,T2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,T2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},{"$f":"IF(U2219=\"n/a\",U2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,U2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,U2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},{"$f":"IF(V2219=\"n/a\",V2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,V2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,V2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2174*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2220=\"n/a\",T2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},{"$f":"IF(U2220=\"n/a\",U2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,U2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,U2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},{"$f":"IF(V2220=\"n/a\",V2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,V2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,V2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2174*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2221=\"n/a\",U2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0},{"$f":"IF(V2221=\"n/a\",V2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,V2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,V2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2174*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2222=\"n/a\",V2198,IFERROR(IF((OFFSET($C2198,0,$A2198))<0,\nMIN(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198)))),\nMAX(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2174*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2202<1,D2176=0),0,\nIF(D2176=0,C2202-1,\nIF(C2202<1,D2177,\n(((C2202-1)*(C2178-(C2178/(C2202))))+((D2176/D$10)*D2177))/(D2178))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2175","v":0},{"$f":"IF(C2203=\"n/a\",\"n/a\",MAX(0,C2203-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2180)","v":"RL Capex 2006-07"},null,{"$f":"D2175","v":0},{"$f":"IF(D2204=\"n/a\",\"n/a\",MAX(0,D2204-1))","v":0},{"$f":"IF(E2204=\"n/a\",\"n/a\",MAX(0,E2204-1))","v":0},{"$f":"IF(F2204=\"n/a\",\"n/a\",MAX(0,F2204-1))","v":0},{"$f":"IF(G2204=\"n/a\",\"n/a\",MAX(0,G2204-1))","v":0},{"$f":"IF(H2204=\"n/a\",\"n/a\",MAX(0,H2204-1))","v":0},{"$f":"IF(I2204=\"n/a\",\"n/a\",MAX(0,I2204-1))","v":0},{"$f":"IF(J2204=\"n/a\",\"n/a\",MAX(0,J2204-1))","v":0},{"$f":"IF(K2204=\"n/a\",\"n/a\",MAX(0,K2204-1))","v":0},{"$f":"IF(L2204=\"n/a\",\"n/a\",MAX(0,L2204-1))","v":0},{"$f":"IF(M2204=\"n/a\",\"n/a\",MAX(0,M2204-1))","v":0},{"$f":"IF(N2204=\"n/a\",\"n/a\",MAX(0,N2204-1))","v":0},{"$f":"IF(O2204=\"n/a\",\"n/a\",MAX(0,O2204-1))","v":0},{"$f":"IF(P2204=\"n/a\",\"n/a\",MAX(0,P2204-1))","v":0},{"$f":"IF(Q2204=\"n/a\",\"n/a\",MAX(0,Q2204-1))","v":0},{"$f":"IF(R2204=\"n/a\",\"n/a\",MAX(0,R2204-1))","v":0},{"$f":"IF(S2204=\"n/a\",\"n/a\",MAX(0,S2204-1))","v":0},{"$f":"IF(T2204=\"n/a\",\"n/a\",MAX(0,T2204-1))","v":0},{"$f":"IF(U2204=\"n/a\",\"n/a\",MAX(0,U2204-1))","v":0},{"$f":"IF(V2204=\"n/a\",\"n/a\",MAX(0,V2204-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2175","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2175","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2175","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2175","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2175","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2175","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2175","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2175","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2175","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2175","v":0},{"$f":"IF(V2222=\"n/a\",\"n/a\",MAX(0,V2222-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2175","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2175<>\"n/a\",C2175<>\"n/a\"),IF(SUM(C2178:C2200)=0,0,IF((SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200))<0,1,(SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2227,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2227,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2228,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2228,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2228,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2228,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2228,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2228,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2228,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2230=0,C2232=0),0,\nIF(AND(D2230<>0,C2232=0),(D2230/D$10),\nIF(AND(D2231<>0,C2232<>0),(C2232-(C2232/C2256))+(D2230/D$10),\nIF(C2256<1,0,(C2232-(C2232/C2256))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2228/C$10","v":0},{"$f":"IF(C2257=\"n/a\",C2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2234)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2228*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2258=\"n/a\",D2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2228*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2259=\"n/a\",E2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2228*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2260=\"n/a\",F2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2228*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2261=\"n/a\",G2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2228*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2262=\"n/a\",H2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2228*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2263=\"n/a\",I2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2228*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2264=\"n/a\",J2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2228*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2265=\"n/a\",K2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2228*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2266=\"n/a\",L2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2228*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2267=\"n/a\",M2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2228*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2268=\"n/a\",N2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2228*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2269=\"n/a\",O2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2228*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2270=\"n/a\",P2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2228*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2271=\"n/a\",Q2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2228*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2272=\"n/a\",R2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},{"$f":"IF(S2272=\"n/a\",S2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,S2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,S2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},{"$f":"IF(T2272=\"n/a\",T2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,T2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,T2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},{"$f":"IF(U2272=\"n/a\",U2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,U2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,U2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},{"$f":"IF(V2272=\"n/a\",V2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,V2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,V2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2228*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2273=\"n/a\",S2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},{"$f":"IF(T2273=\"n/a\",T2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,T2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,T2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},{"$f":"IF(U2273=\"n/a\",U2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,U2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,U2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},{"$f":"IF(V2273=\"n/a\",V2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,V2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,V2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2228*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2274=\"n/a\",T2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},{"$f":"IF(U2274=\"n/a\",U2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,U2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,U2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},{"$f":"IF(V2274=\"n/a\",V2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,V2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,V2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2228*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2275=\"n/a\",U2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0},{"$f":"IF(V2275=\"n/a\",V2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,V2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,V2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2228*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2276=\"n/a\",V2252,IFERROR(IF((OFFSET($C2252,0,$A2252))<0,\nMIN(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252)))),\nMAX(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2228*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2256<1,D2230=0),0,\nIF(D2230=0,C2256-1,\nIF(C2256<1,D2231,\n(((C2256-1)*(C2232-(C2232/(C2256))))+((D2230/D$10)*D2231))/(D2232))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2229","v":0},{"$f":"IF(C2257=\"n/a\",\"n/a\",MAX(0,C2257-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2234)","v":"RL Capex 2006-07"},null,{"$f":"D2229","v":0},{"$f":"IF(D2258=\"n/a\",\"n/a\",MAX(0,D2258-1))","v":0},{"$f":"IF(E2258=\"n/a\",\"n/a\",MAX(0,E2258-1))","v":0},{"$f":"IF(F2258=\"n/a\",\"n/a\",MAX(0,F2258-1))","v":0},{"$f":"IF(G2258=\"n/a\",\"n/a\",MAX(0,G2258-1))","v":0},{"$f":"IF(H2258=\"n/a\",\"n/a\",MAX(0,H2258-1))","v":0},{"$f":"IF(I2258=\"n/a\",\"n/a\",MAX(0,I2258-1))","v":0},{"$f":"IF(J2258=\"n/a\",\"n/a\",MAX(0,J2258-1))","v":0},{"$f":"IF(K2258=\"n/a\",\"n/a\",MAX(0,K2258-1))","v":0},{"$f":"IF(L2258=\"n/a\",\"n/a\",MAX(0,L2258-1))","v":0},{"$f":"IF(M2258=\"n/a\",\"n/a\",MAX(0,M2258-1))","v":0},{"$f":"IF(N2258=\"n/a\",\"n/a\",MAX(0,N2258-1))","v":0},{"$f":"IF(O2258=\"n/a\",\"n/a\",MAX(0,O2258-1))","v":0},{"$f":"IF(P2258=\"n/a\",\"n/a\",MAX(0,P2258-1))","v":0},{"$f":"IF(Q2258=\"n/a\",\"n/a\",MAX(0,Q2258-1))","v":0},{"$f":"IF(R2258=\"n/a\",\"n/a\",MAX(0,R2258-1))","v":0},{"$f":"IF(S2258=\"n/a\",\"n/a\",MAX(0,S2258-1))","v":0},{"$f":"IF(T2258=\"n/a\",\"n/a\",MAX(0,T2258-1))","v":0},{"$f":"IF(U2258=\"n/a\",\"n/a\",MAX(0,U2258-1))","v":0},{"$f":"IF(V2258=\"n/a\",\"n/a\",MAX(0,V2258-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2229","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2229","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2229","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2229","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2229","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2229","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2229","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2229","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2229","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2229","v":0},{"$f":"IF(V2276=\"n/a\",\"n/a\",MAX(0,V2276-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2229","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2229<>\"n/a\",C2229<>\"n/a\"),IF(SUM(C2232:C2254)=0,0,IF((SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254))<0,1,(SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2281,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2281,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2282,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2282,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2282,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2282,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2282,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2282,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2282,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2284=0,C2286=0),0,\nIF(AND(D2284<>0,C2286=0),(D2284/D$10),\nIF(AND(D2285<>0,C2286<>0),(C2286-(C2286/C2310))+(D2284/D$10),\nIF(C2310<1,0,(C2286-(C2286/C2310))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2282/C$10","v":0},{"$f":"IF(C2311=\"n/a\",C2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2288)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2282*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2312=\"n/a\",D2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2282*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2313=\"n/a\",E2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2282*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2314=\"n/a\",F2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2282*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2315=\"n/a\",G2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2282*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2316=\"n/a\",H2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2282*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2317=\"n/a\",I2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2282*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2318=\"n/a\",J2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2282*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2319=\"n/a\",K2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2282*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2320=\"n/a\",L2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2282*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2321=\"n/a\",M2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2282*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2322=\"n/a\",N2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2282*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2323=\"n/a\",O2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2282*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2324=\"n/a\",P2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2282*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2325=\"n/a\",Q2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2282*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2326=\"n/a\",R2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},{"$f":"IF(S2326=\"n/a\",S2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,S2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,S2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},{"$f":"IF(T2326=\"n/a\",T2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,T2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,T2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},{"$f":"IF(U2326=\"n/a\",U2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,U2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,U2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},{"$f":"IF(V2326=\"n/a\",V2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,V2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,V2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2282*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2327=\"n/a\",S2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},{"$f":"IF(T2327=\"n/a\",T2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,T2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,T2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},{"$f":"IF(U2327=\"n/a\",U2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,U2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,U2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},{"$f":"IF(V2327=\"n/a\",V2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,V2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,V2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2282*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2328=\"n/a\",T2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},{"$f":"IF(U2328=\"n/a\",U2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,U2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,U2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},{"$f":"IF(V2328=\"n/a\",V2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,V2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,V2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2282*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2329=\"n/a\",U2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0},{"$f":"IF(V2329=\"n/a\",V2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,V2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,V2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2282*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2330=\"n/a\",V2306,IFERROR(IF((OFFSET($C2306,0,$A2306))<0,\nMIN(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306)))),\nMAX(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2282*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2310<1,D2284=0),0,\nIF(D2284=0,C2310-1,\nIF(C2310<1,D2285,\n(((C2310-1)*(C2286-(C2286/(C2310))))+((D2284/D$10)*D2285))/(D2286))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2283","v":0},{"$f":"IF(C2311=\"n/a\",\"n/a\",MAX(0,C2311-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2288)","v":"RL Capex 2006-07"},null,{"$f":"D2283","v":0},{"$f":"IF(D2312=\"n/a\",\"n/a\",MAX(0,D2312-1))","v":0},{"$f":"IF(E2312=\"n/a\",\"n/a\",MAX(0,E2312-1))","v":0},{"$f":"IF(F2312=\"n/a\",\"n/a\",MAX(0,F2312-1))","v":0},{"$f":"IF(G2312=\"n/a\",\"n/a\",MAX(0,G2312-1))","v":0},{"$f":"IF(H2312=\"n/a\",\"n/a\",MAX(0,H2312-1))","v":0},{"$f":"IF(I2312=\"n/a\",\"n/a\",MAX(0,I2312-1))","v":0},{"$f":"IF(J2312=\"n/a\",\"n/a\",MAX(0,J2312-1))","v":0},{"$f":"IF(K2312=\"n/a\",\"n/a\",MAX(0,K2312-1))","v":0},{"$f":"IF(L2312=\"n/a\",\"n/a\",MAX(0,L2312-1))","v":0},{"$f":"IF(M2312=\"n/a\",\"n/a\",MAX(0,M2312-1))","v":0},{"$f":"IF(N2312=\"n/a\",\"n/a\",MAX(0,N2312-1))","v":0},{"$f":"IF(O2312=\"n/a\",\"n/a\",MAX(0,O2312-1))","v":0},{"$f":"IF(P2312=\"n/a\",\"n/a\",MAX(0,P2312-1))","v":0},{"$f":"IF(Q2312=\"n/a\",\"n/a\",MAX(0,Q2312-1))","v":0},{"$f":"IF(R2312=\"n/a\",\"n/a\",MAX(0,R2312-1))","v":0},{"$f":"IF(S2312=\"n/a\",\"n/a\",MAX(0,S2312-1))","v":0},{"$f":"IF(T2312=\"n/a\",\"n/a\",MAX(0,T2312-1))","v":0},{"$f":"IF(U2312=\"n/a\",\"n/a\",MAX(0,U2312-1))","v":0},{"$f":"IF(V2312=\"n/a\",\"n/a\",MAX(0,V2312-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2283","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2283","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2283","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2283","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2283","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2283","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2283","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2283","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2283","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2283","v":0},{"$f":"IF(V2330=\"n/a\",\"n/a\",MAX(0,V2330-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2283","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2283<>\"n/a\",C2283<>\"n/a\"),IF(SUM(C2286:C2308)=0,0,IF((SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308))<0,1,(SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2335,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2335,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2336,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2336,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2336,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2336,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2336,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2336,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2336,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2338=0,C2340=0),0,\nIF(AND(D2338<>0,C2340=0),(D2338/D$10),\nIF(AND(D2339<>0,C2340<>0),(C2340-(C2340/C2364))+(D2338/D$10),\nIF(C2364<1,0,(C2340-(C2340/C2364))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2336/C$10","v":0},{"$f":"IF(C2365=\"n/a\",C2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2342)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2336*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2366=\"n/a\",D2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2336*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2367=\"n/a\",E2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2336*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2368=\"n/a\",F2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2336*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2369=\"n/a\",G2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2336*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2370=\"n/a\",H2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2336*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2371=\"n/a\",I2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2336*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2372=\"n/a\",J2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2336*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2373=\"n/a\",K2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2336*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2374=\"n/a\",L2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2336*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2375=\"n/a\",M2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2336*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2376=\"n/a\",N2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2336*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2377=\"n/a\",O2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2336*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2378=\"n/a\",P2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2336*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2379=\"n/a\",Q2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2336*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2380=\"n/a\",R2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},{"$f":"IF(S2380=\"n/a\",S2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,S2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,S2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},{"$f":"IF(T2380=\"n/a\",T2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,T2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,T2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},{"$f":"IF(U2380=\"n/a\",U2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,U2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,U2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},{"$f":"IF(V2380=\"n/a\",V2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,V2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,V2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2336*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2381=\"n/a\",S2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},{"$f":"IF(T2381=\"n/a\",T2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,T2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,T2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},{"$f":"IF(U2381=\"n/a\",U2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,U2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,U2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},{"$f":"IF(V2381=\"n/a\",V2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,V2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,V2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2336*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2382=\"n/a\",T2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},{"$f":"IF(U2382=\"n/a\",U2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,U2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,U2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},{"$f":"IF(V2382=\"n/a\",V2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,V2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,V2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2336*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2383=\"n/a\",U2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0},{"$f":"IF(V2383=\"n/a\",V2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,V2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,V2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2336*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2384=\"n/a\",V2360,IFERROR(IF((OFFSET($C2360,0,$A2360))<0,\nMIN(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360)))),\nMAX(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2336*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2364<1,D2338=0),0,\nIF(D2338=0,C2364-1,\nIF(C2364<1,D2339,\n(((C2364-1)*(C2340-(C2340/(C2364))))+((D2338/D$10)*D2339))/(D2340))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2337","v":0},{"$f":"IF(C2365=\"n/a\",\"n/a\",MAX(0,C2365-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2342)","v":"RL Capex 2006-07"},null,{"$f":"D2337","v":0},{"$f":"IF(D2366=\"n/a\",\"n/a\",MAX(0,D2366-1))","v":0},{"$f":"IF(E2366=\"n/a\",\"n/a\",MAX(0,E2366-1))","v":0},{"$f":"IF(F2366=\"n/a\",\"n/a\",MAX(0,F2366-1))","v":0},{"$f":"IF(G2366=\"n/a\",\"n/a\",MAX(0,G2366-1))","v":0},{"$f":"IF(H2366=\"n/a\",\"n/a\",MAX(0,H2366-1))","v":0},{"$f":"IF(I2366=\"n/a\",\"n/a\",MAX(0,I2366-1))","v":0},{"$f":"IF(J2366=\"n/a\",\"n/a\",MAX(0,J2366-1))","v":0},{"$f":"IF(K2366=\"n/a\",\"n/a\",MAX(0,K2366-1))","v":0},{"$f":"IF(L2366=\"n/a\",\"n/a\",MAX(0,L2366-1))","v":0},{"$f":"IF(M2366=\"n/a\",\"n/a\",MAX(0,M2366-1))","v":0},{"$f":"IF(N2366=\"n/a\",\"n/a\",MAX(0,N2366-1))","v":0},{"$f":"IF(O2366=\"n/a\",\"n/a\",MAX(0,O2366-1))","v":0},{"$f":"IF(P2366=\"n/a\",\"n/a\",MAX(0,P2366-1))","v":0},{"$f":"IF(Q2366=\"n/a\",\"n/a\",MAX(0,Q2366-1))","v":0},{"$f":"IF(R2366=\"n/a\",\"n/a\",MAX(0,R2366-1))","v":0},{"$f":"IF(S2366=\"n/a\",\"n/a\",MAX(0,S2366-1))","v":0},{"$f":"IF(T2366=\"n/a\",\"n/a\",MAX(0,T2366-1))","v":0},{"$f":"IF(U2366=\"n/a\",\"n/a\",MAX(0,U2366-1))","v":0},{"$f":"IF(V2366=\"n/a\",\"n/a\",MAX(0,V2366-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2337","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2337","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2337","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2337","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2337","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2337","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2337","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2337","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2337","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2337","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2337","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2337","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2337<>\"n/a\",C2337<>\"n/a\"),IF(SUM(C2340:C2362)=0,0,IF((SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362))<0,1,(SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2389,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2389,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2390,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2390,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2390,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2390,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2390,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2390,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2390,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2392=0,C2394=0),0,\nIF(AND(D2392<>0,C2394=0),(D2392/D$10),\nIF(AND(D2393<>0,C2394<>0),(C2394-(C2394/C2418))+(D2392/D$10),\nIF(C2418<1,0,(C2394-(C2394/C2418))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2390/C$10","v":0},{"$f":"IF(C2419=\"n/a\",C2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2396)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2390*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2420=\"n/a\",D2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2390*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2421=\"n/a\",E2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2390*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2422=\"n/a\",F2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2390*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2423=\"n/a\",G2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2390*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2424=\"n/a\",H2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2390*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2425=\"n/a\",I2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2390*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2426=\"n/a\",J2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2390*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2427=\"n/a\",K2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2390*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2428=\"n/a\",L2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2390*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2429=\"n/a\",M2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2390*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2430=\"n/a\",N2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2390*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2431=\"n/a\",O2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2390*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2432=\"n/a\",P2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2390*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2433=\"n/a\",Q2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2390*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2434=\"n/a\",R2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},{"$f":"IF(S2434=\"n/a\",S2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,S2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,S2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},{"$f":"IF(T2434=\"n/a\",T2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,T2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,T2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},{"$f":"IF(U2434=\"n/a\",U2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,U2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,U2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},{"$f":"IF(V2434=\"n/a\",V2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,V2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,V2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2390*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2435=\"n/a\",S2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},{"$f":"IF(T2435=\"n/a\",T2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,T2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,T2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},{"$f":"IF(U2435=\"n/a\",U2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,U2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,U2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},{"$f":"IF(V2435=\"n/a\",V2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,V2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,V2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2390*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2436=\"n/a\",T2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},{"$f":"IF(U2436=\"n/a\",U2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},{"$f":"IF(V2436=\"n/a\",V2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2390*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2437=\"n/a\",U2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0},{"$f":"IF(V2437=\"n/a\",V2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,V2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,V2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2390*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2438=\"n/a\",V2414,IFERROR(IF((OFFSET($C2414,0,$A2414))<0,\nMIN(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414)))),\nMAX(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2390*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2418<1,D2392=0),0,\nIF(D2392=0,C2418-1,\nIF(C2418<1,D2393,\n(((C2418-1)*(C2394-(C2394/(C2418))))+((D2392/D$10)*D2393))/(D2394))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2391","v":0},{"$f":"IF(C2419=\"n/a\",\"n/a\",MAX(0,C2419-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2396)","v":"RL Capex 2006-07"},null,{"$f":"D2391","v":0},{"$f":"IF(D2420=\"n/a\",\"n/a\",MAX(0,D2420-1))","v":0},{"$f":"IF(E2420=\"n/a\",\"n/a\",MAX(0,E2420-1))","v":0},{"$f":"IF(F2420=\"n/a\",\"n/a\",MAX(0,F2420-1))","v":0},{"$f":"IF(G2420=\"n/a\",\"n/a\",MAX(0,G2420-1))","v":0},{"$f":"IF(H2420=\"n/a\",\"n/a\",MAX(0,H2420-1))","v":0},{"$f":"IF(I2420=\"n/a\",\"n/a\",MAX(0,I2420-1))","v":0},{"$f":"IF(J2420=\"n/a\",\"n/a\",MAX(0,J2420-1))","v":0},{"$f":"IF(K2420=\"n/a\",\"n/a\",MAX(0,K2420-1))","v":0},{"$f":"IF(L2420=\"n/a\",\"n/a\",MAX(0,L2420-1))","v":0},{"$f":"IF(M2420=\"n/a\",\"n/a\",MAX(0,M2420-1))","v":0},{"$f":"IF(N2420=\"n/a\",\"n/a\",MAX(0,N2420-1))","v":0},{"$f":"IF(O2420=\"n/a\",\"n/a\",MAX(0,O2420-1))","v":0},{"$f":"IF(P2420=\"n/a\",\"n/a\",MAX(0,P2420-1))","v":0},{"$f":"IF(Q2420=\"n/a\",\"n/a\",MAX(0,Q2420-1))","v":0},{"$f":"IF(R2420=\"n/a\",\"n/a\",MAX(0,R2420-1))","v":0},{"$f":"IF(S2420=\"n/a\",\"n/a\",MAX(0,S2420-1))","v":0},{"$f":"IF(T2420=\"n/a\",\"n/a\",MAX(0,T2420-1))","v":0},{"$f":"IF(U2420=\"n/a\",\"n/a\",MAX(0,U2420-1))","v":0},{"$f":"IF(V2420=\"n/a\",\"n/a\",MAX(0,V2420-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2391","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2391","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2391","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2391","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2391","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2391","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2391","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2391","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2391","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2391","v":0},{"$f":"IF(V2438=\"n/a\",\"n/a\",MAX(0,V2438-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2391<>\"n/a\",C2391<>\"n/a\"),IF(SUM(C2394:C2416)=0,0,IF((SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416))<0,1,(SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2443,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2443,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2444,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2444,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2444,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2444,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2444,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2444,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2444,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2446=0,C2448=0),0,\nIF(AND(D2446<>0,C2448=0),(D2446/D$10),\nIF(AND(D2447<>0,C2448<>0),(C2448-(C2448/C2472))+(D2446/D$10),\nIF(C2472<1,0,(C2448-(C2448/C2472))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2444/C$10","v":0},{"$f":"IF(C2473=\"n/a\",C2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2450)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2444*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2474=\"n/a\",D2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2444*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2475=\"n/a\",E2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2444*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2476=\"n/a\",F2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2444*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2477=\"n/a\",G2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2444*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2478=\"n/a\",H2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2444*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2479=\"n/a\",I2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2444*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2480=\"n/a\",J2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2444*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2481=\"n/a\",K2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2444*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2482=\"n/a\",L2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2444*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2483=\"n/a\",M2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2444*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2484=\"n/a\",N2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2444*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2485=\"n/a\",O2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2444*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2486=\"n/a\",P2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2444*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2487=\"n/a\",Q2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2444*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2488=\"n/a\",R2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},{"$f":"IF(S2488=\"n/a\",S2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,S2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,S2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},{"$f":"IF(T2488=\"n/a\",T2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,T2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,T2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},{"$f":"IF(U2488=\"n/a\",U2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,U2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,U2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},{"$f":"IF(V2488=\"n/a\",V2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,V2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,V2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2444*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2489=\"n/a\",S2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},{"$f":"IF(T2489=\"n/a\",T2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,T2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,T2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},{"$f":"IF(U2489=\"n/a\",U2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,U2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,U2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},{"$f":"IF(V2489=\"n/a\",V2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,V2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,V2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2444*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2490=\"n/a\",T2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},{"$f":"IF(U2490=\"n/a\",U2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,U2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,U2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},{"$f":"IF(V2490=\"n/a\",V2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,V2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,V2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2444*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2491=\"n/a\",U2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0},{"$f":"IF(V2491=\"n/a\",V2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2444*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2492=\"n/a\",V2468,IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468)))),\nMAX(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2444*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2472<1,D2446=0),0,\nIF(D2446=0,C2472-1,\nIF(C2472<1,D2447,\n(((C2472-1)*(C2448-(C2448/(C2472))))+((D2446/D$10)*D2447))/(D2448))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2445","v":0},{"$f":"IF(C2473=\"n/a\",\"n/a\",MAX(0,C2473-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2450)","v":"RL Capex 2006-07"},null,{"$f":"D2445","v":0},{"$f":"IF(D2474=\"n/a\",\"n/a\",MAX(0,D2474-1))","v":0},{"$f":"IF(E2474=\"n/a\",\"n/a\",MAX(0,E2474-1))","v":0},{"$f":"IF(F2474=\"n/a\",\"n/a\",MAX(0,F2474-1))","v":0},{"$f":"IF(G2474=\"n/a\",\"n/a\",MAX(0,G2474-1))","v":0},{"$f":"IF(H2474=\"n/a\",\"n/a\",MAX(0,H2474-1))","v":0},{"$f":"IF(I2474=\"n/a\",\"n/a\",MAX(0,I2474-1))","v":0},{"$f":"IF(J2474=\"n/a\",\"n/a\",MAX(0,J2474-1))","v":0},{"$f":"IF(K2474=\"n/a\",\"n/a\",MAX(0,K2474-1))","v":0},{"$f":"IF(L2474=\"n/a\",\"n/a\",MAX(0,L2474-1))","v":0},{"$f":"IF(M2474=\"n/a\",\"n/a\",MAX(0,M2474-1))","v":0},{"$f":"IF(N2474=\"n/a\",\"n/a\",MAX(0,N2474-1))","v":0},{"$f":"IF(O2474=\"n/a\",\"n/a\",MAX(0,O2474-1))","v":0},{"$f":"IF(P2474=\"n/a\",\"n/a\",MAX(0,P2474-1))","v":0},{"$f":"IF(Q2474=\"n/a\",\"n/a\",MAX(0,Q2474-1))","v":0},{"$f":"IF(R2474=\"n/a\",\"n/a\",MAX(0,R2474-1))","v":0},{"$f":"IF(S2474=\"n/a\",\"n/a\",MAX(0,S2474-1))","v":0},{"$f":"IF(T2474=\"n/a\",\"n/a\",MAX(0,T2474-1))","v":0},{"$f":"IF(U2474=\"n/a\",\"n/a\",MAX(0,U2474-1))","v":0},{"$f":"IF(V2474=\"n/a\",\"n/a\",MAX(0,V2474-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2445","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2445","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2445","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2445","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2445","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2445","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2445","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2445","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2445","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2445","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2445","v":0},{"$f":"IF(V2492=\"n/a\",\"n/a\",MAX(0,V2492-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2445","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2445<>\"n/a\",C2445<>\"n/a\"),IF(SUM(C2448:C2470)=0,0,IF((SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470))<0,1,(SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2497,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Spare straight-line tax asset class"}]
[{"$f":"VALUE(REPLACE(A2497,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2498,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2498,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2498,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2498,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2498,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2498,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2498,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2500=0,C2502=0),0,\nIF(AND(D2500<>0,C2502=0),(D2500/D$10),\nIF(AND(D2501<>0,C2502<>0),(C2502-(C2502/C2526))+(D2500/D$10),\nIF(C2526<1,0,(C2502-(C2502/C2526))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2498/C$10","v":0},{"$f":"IF(C2527=\"n/a\",C2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2504)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2498*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2528=\"n/a\",D2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2498*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2529=\"n/a\",E2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2498*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2530=\"n/a\",F2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2498*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2531=\"n/a\",G2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2498*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2532=\"n/a\",H2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2498*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2533=\"n/a\",I2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2498*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2534=\"n/a\",J2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2498*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2535=\"n/a\",K2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2498*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2536=\"n/a\",L2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2498*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2537=\"n/a\",M2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2498*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2538=\"n/a\",N2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2498*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2539=\"n/a\",O2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2498*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2540=\"n/a\",P2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2498*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2541=\"n/a\",Q2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2498*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2542=\"n/a\",R2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},{"$f":"IF(S2542=\"n/a\",S2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,S2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,S2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},{"$f":"IF(T2542=\"n/a\",T2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,T2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,T2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},{"$f":"IF(U2542=\"n/a\",U2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,U2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,U2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},{"$f":"IF(V2542=\"n/a\",V2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,V2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,V2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2498*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2543=\"n/a\",S2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},{"$f":"IF(T2543=\"n/a\",T2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,T2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,T2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},{"$f":"IF(U2543=\"n/a\",U2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,U2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,U2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},{"$f":"IF(V2543=\"n/a\",V2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,V2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,V2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2498*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2544=\"n/a\",T2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},{"$f":"IF(U2544=\"n/a\",U2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,U2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,U2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},{"$f":"IF(V2544=\"n/a\",V2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,V2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,V2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2498*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2545=\"n/a\",U2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0},{"$f":"IF(V2545=\"n/a\",V2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,V2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,V2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2498*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2546=\"n/a\",V2522,IFERROR(IF((OFFSET($C2522,0,$A2522))<0,\nMIN(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522)))),\nMAX(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2498*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2526<1,D2500=0),0,\nIF(D2500=0,C2526-1,\nIF(C2526<1,D2501,\n(((C2526-1)*(C2502-(C2502/(C2526))))+((D2500/D$10)*D2501))/(D2502))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2499","v":0},{"$f":"IF(C2527=\"n/a\",\"n/a\",MAX(0,C2527-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2504)","v":"RL Capex 2006-07"},null,{"$f":"D2499","v":0},{"$f":"IF(D2528=\"n/a\",\"n/a\",MAX(0,D2528-1))","v":0},{"$f":"IF(E2528=\"n/a\",\"n/a\",MAX(0,E2528-1))","v":0},{"$f":"IF(F2528=\"n/a\",\"n/a\",MAX(0,F2528-1))","v":0},{"$f":"IF(G2528=\"n/a\",\"n/a\",MAX(0,G2528-1))","v":0},{"$f":"IF(H2528=\"n/a\",\"n/a\",MAX(0,H2528-1))","v":0},{"$f":"IF(I2528=\"n/a\",\"n/a\",MAX(0,I2528-1))","v":0},{"$f":"IF(J2528=\"n/a\",\"n/a\",MAX(0,J2528-1))","v":0},{"$f":"IF(K2528=\"n/a\",\"n/a\",MAX(0,K2528-1))","v":0},{"$f":"IF(L2528=\"n/a\",\"n/a\",MAX(0,L2528-1))","v":0},{"$f":"IF(M2528=\"n/a\",\"n/a\",MAX(0,M2528-1))","v":0},{"$f":"IF(N2528=\"n/a\",\"n/a\",MAX(0,N2528-1))","v":0},{"$f":"IF(O2528=\"n/a\",\"n/a\",MAX(0,O2528-1))","v":0},{"$f":"IF(P2528=\"n/a\",\"n/a\",MAX(0,P2528-1))","v":0},{"$f":"IF(Q2528=\"n/a\",\"n/a\",MAX(0,Q2528-1))","v":0},{"$f":"IF(R2528=\"n/a\",\"n/a\",MAX(0,R2528-1))","v":0},{"$f":"IF(S2528=\"n/a\",\"n/a\",MAX(0,S2528-1))","v":0},{"$f":"IF(T2528=\"n/a\",\"n/a\",MAX(0,T2528-1))","v":0},{"$f":"IF(U2528=\"n/a\",\"n/a\",MAX(0,U2528-1))","v":0},{"$f":"IF(V2528=\"n/a\",\"n/a\",MAX(0,V2528-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2499","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2499","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2499","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2499","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2499","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2499","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2499","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2499","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2499","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2499","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2499","v":0},{"$f":"IF(V2546=\"n/a\",\"n/a\",MAX(0,V2546-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2499","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2499<>\"n/a\",C2499<>\"n/a\"),IF(SUM(C2502:C2524)=0,0,IF((SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524))<0,1,(SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2551,'RFM input'!$E$7:$F$56,2,FALSE)","v":"BUILDING INSTALLATION"}]
[{"$f":"VALUE(REPLACE(A2551,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2552,0),\"enter input\")","v":18.054967119427893},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":5.5376219999999997E-2},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":1.4357E-2},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":1.1440000000000001E-3},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2552,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2552,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2552,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2552,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2552,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2552,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2554=0,C2556=0),0,\nIF(AND(D2554<>0,C2556=0),(D2554/D$10),\nIF(AND(D2555<>0,C2556<>0),(C2556-(C2556/C2580))+(D2554/D$10),\nIF(C2580<1,0,(C2556-(C2556/C2580))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2552/C$10","v":18.054967119427893},{"$f":"IF(C2581=\"n/a\",C2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":17.603592941442194},17.152218763456496,16.700844585470797,16.249470407485099,15.798096229499402,15.346722051513705,14.895347873528008,14.443973695542311,13.992599517556615,13.541225339570918,13.089851161585221,12.638476983599524,12.187102805613828,11.735728627628131,11.284354449642434,10.832980271656737,10.38160609367104,9.9302319156853436,9.4788577376996468,9.02748355971395]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2558)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2552*((1+D$11)^0.5)/D$10)","v":5.6356856992646254E-2},{"$f":"IF(D2582=\"n/a\",D2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":5.4947935567830099E-2},5.3539014143013944E-2,5.2130092718197789E-2,5.0721171293381634E-2,4.9312249868565479E-2,4.7903328443749324E-2,4.6494407018933169E-2,4.5085485594117014E-2,4.3676564169300859E-2,4.2267642744484704E-2,4.0858721319668549E-2,3.9449799894852394E-2,3.8040878470036239E-2,3.6631957045220084E-2,3.5223035620403929E-2,3.3814114195587774E-2,3.2405192770771619E-2,3.0996271345955465E-2,2.958734992113931E-2]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2552*((1+E$11)^0.5)/E$10)","v":1.4384507651302744E-2},{"$f":"IF(E2583=\"n/a\",E2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":1.4024894960020176E-2},1.3665282268737608E-2,1.330566957745504E-2,1.2946056886172471E-2,1.2586444194889903E-2,1.2226831503607335E-2,1.1867218812324767E-2,1.1507606121042199E-2,1.1147993429759631E-2,1.0788380738477063E-2,1.0428768047194495E-2,1.0069155355911926E-2,9.7095426646293583E-3,9.3499299733467902E-3,8.9903172820642221E-3,8.630704590781654E-3,8.2710918994990858E-3,7.9114792082165177E-3]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2552*((1+F$11)^0.5)/F$10)","v":1.0855531356178171E-3},{"$f":"IF(F2584=\"n/a\",F2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":1.0584143072273717E-3},1.0312754788369264E-3,1.0041366504464811E-3,9.7699782205603572E-4,9.4985899366559028E-4,9.2272016527514484E-4,8.9558133688469939E-4,8.6844250849425395E-4,8.4130368010380851E-4,8.1416485171336306E-4,7.8702602332291762E-4,7.5988719493247218E-4,7.3274836654202674E-4,7.0560953815158129E-4,6.7847070976113585E-4,6.5133188137069041E-4,6.2419305298024497E-4]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2552*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2585=\"n/a\",G2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2552*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2586=\"n/a\",H2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2552*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2587=\"n/a\",I2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2552*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2588=\"n/a\",J2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2552*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2589=\"n/a\",K2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2552*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2590=\"n/a\",L2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2552*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2591=\"n/a\",M2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2552*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2592=\"n/a\",N2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2552*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2593=\"n/a\",O2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2552*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2594=\"n/a\",P2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2552*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2595=\"n/a\",Q2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2552*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2596=\"n/a\",R2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},{"$f":"IF(S2596=\"n/a\",S2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,S2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,S2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},{"$f":"IF(T2596=\"n/a\",T2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,T2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,T2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},{"$f":"IF(U2596=\"n/a\",U2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,U2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,U2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},{"$f":"IF(V2596=\"n/a\",V2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,V2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,V2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2552*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2597=\"n/a\",S2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},{"$f":"IF(T2597=\"n/a\",T2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,T2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,T2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},{"$f":"IF(U2597=\"n/a\",U2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,U2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,U2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},{"$f":"IF(V2597=\"n/a\",V2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,V2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,V2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2552*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2598=\"n/a\",T2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},{"$f":"IF(U2598=\"n/a\",U2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,U2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,U2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},{"$f":"IF(V2598=\"n/a\",V2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,V2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,V2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2552*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2599=\"n/a\",U2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0},{"$f":"IF(V2599=\"n/a\",V2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,V2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,V2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2552*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2600=\"n/a\",V2576,IFERROR(IF((OFFSET($C2576,0,$A2576))<0,\nMIN(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576)))),\nMAX(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2552*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2580<1,D2554=0),0,\nIF(D2554=0,C2580-1,\nIF(C2580<1,D2555,\n(((C2580-1)*(C2556-(C2556/(C2580))))+((D2554/D$10)*D2555))/(D2556))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2553","v":40},{"$f":"IF(C2581=\"n/a\",\"n/a\",MAX(0,C2581-1))","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2558)","v":"RL Capex 2006-07"},null,{"$f":"D2553","v":40},{"$f":"IF(D2582=\"n/a\",\"n/a\",MAX(0,D2582-1))","v":39},{"$f":"IF(E2582=\"n/a\",\"n/a\",MAX(0,E2582-1))","v":38},{"$f":"IF(F2582=\"n/a\",\"n/a\",MAX(0,F2582-1))","v":37},{"$f":"IF(G2582=\"n/a\",\"n/a\",MAX(0,G2582-1))","v":36},{"$f":"IF(H2582=\"n/a\",\"n/a\",MAX(0,H2582-1))","v":35},{"$f":"IF(I2582=\"n/a\",\"n/a\",MAX(0,I2582-1))","v":34},{"$f":"IF(J2582=\"n/a\",\"n/a\",MAX(0,J2582-1))","v":33},{"$f":"IF(K2582=\"n/a\",\"n/a\",MAX(0,K2582-1))","v":32},{"$f":"IF(L2582=\"n/a\",\"n/a\",MAX(0,L2582-1))","v":31},{"$f":"IF(M2582=\"n/a\",\"n/a\",MAX(0,M2582-1))","v":30},{"$f":"IF(N2582=\"n/a\",\"n/a\",MAX(0,N2582-1))","v":29},{"$f":"IF(O2582=\"n/a\",\"n/a\",MAX(0,O2582-1))","v":28},{"$f":"IF(P2582=\"n/a\",\"n/a\",MAX(0,P2582-1))","v":27},{"$f":"IF(Q2582=\"n/a\",\"n/a\",MAX(0,Q2582-1))","v":26},{"$f":"IF(R2582=\"n/a\",\"n/a\",MAX(0,R2582-1))","v":25},{"$f":"IF(S2582=\"n/a\",\"n/a\",MAX(0,S2582-1))","v":24},{"$f":"IF(T2582=\"n/a\",\"n/a\",MAX(0,T2582-1))","v":23},{"$f":"IF(U2582=\"n/a\",\"n/a\",MAX(0,U2582-1))","v":22},{"$f":"IF(V2582=\"n/a\",\"n/a\",MAX(0,V2582-1))","v":21}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2553","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2553","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2553","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2553","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2553","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2553","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2553","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2553","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2553","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2553","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2553","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2553","v":0},{"$f":"IF(V2600=\"n/a\",\"n/a\",MAX(0,V2600-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2553","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2553<>\"n/a\",C2553<>\"n/a\"),IF(SUM(C2556:C2578)=0,0,IF((SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578))<0,1,(SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578)))),\"n/a\"))","v":40},39.003191224076851,38.00486117364607,37.005059512423493,36.005064614994211,35.005070009099782,34.005075720460205,33.005081777912544,32.005088213897956,31.005095065042951,30.005102372856733,29.005110184572949,28.005118554171727,27.005127543628873,26.005137224453051,25.005147679592167,24.005159005815894,23.005171316719899,22.005184746549006,21.005199455112571,20.005215634173997]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2605,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IN-HOUSE SOFTWARE"}]
[{"$f":"VALUE(REPLACE(A2605,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2606,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2606,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2606,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2606,0),\"enter input\")","v":5},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2606,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2606,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2606,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2608=0,C2610=0),0,\nIF(AND(D2608<>0,C2610=0),(D2608/D$10),\nIF(AND(D2609<>0,C2610<>0),(C2610-(C2610/C2634))+(D2608/D$10),\nIF(C2634<1,0,(C2610-(C2610/C2634))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2606/C$10","v":0},{"$f":"IF(C2635=\"n/a\",C2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2612)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2606*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2636=\"n/a\",D2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2606*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2637=\"n/a\",E2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2606*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2638=\"n/a\",F2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2606*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2639=\"n/a\",G2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2606*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2640=\"n/a\",H2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2606*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2641=\"n/a\",I2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2606*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2642=\"n/a\",J2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2606*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2643=\"n/a\",K2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2606*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2644=\"n/a\",L2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2606*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2645=\"n/a\",M2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2606*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2646=\"n/a\",N2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2606*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2647=\"n/a\",O2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2606*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2648=\"n/a\",P2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2606*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2649=\"n/a\",Q2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2606*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2650=\"n/a\",R2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},{"$f":"IF(S2650=\"n/a\",S2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,S2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,S2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},{"$f":"IF(T2650=\"n/a\",T2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,T2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,T2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},{"$f":"IF(U2650=\"n/a\",U2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,U2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,U2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},{"$f":"IF(V2650=\"n/a\",V2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,V2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,V2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2606*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2651=\"n/a\",S2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},{"$f":"IF(T2651=\"n/a\",T2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,T2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,T2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},{"$f":"IF(U2651=\"n/a\",U2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,U2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,U2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},{"$f":"IF(V2651=\"n/a\",V2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,V2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,V2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2606*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2652=\"n/a\",T2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},{"$f":"IF(U2652=\"n/a\",U2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,U2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,U2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},{"$f":"IF(V2652=\"n/a\",V2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,V2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,V2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2606*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2653=\"n/a\",U2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0},{"$f":"IF(V2653=\"n/a\",V2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,V2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,V2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2606*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2654=\"n/a\",V2630,IFERROR(IF((OFFSET($C2630,0,$A2630))<0,\nMIN(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630)))),\nMAX(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2606*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2634<1,D2608=0),0,\nIF(D2608=0,C2634-1,\nIF(C2634<1,D2609,\n(((C2634-1)*(C2610-(C2610/(C2634))))+((D2608/D$10)*D2609))/(D2610))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2607","v":5},{"$f":"IF(C2635=\"n/a\",\"n/a\",MAX(0,C2635-1))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2612)","v":"RL Capex 2006-07"},null,{"$f":"D2607","v":5},{"$f":"IF(D2636=\"n/a\",\"n/a\",MAX(0,D2636-1))","v":4},{"$f":"IF(E2636=\"n/a\",\"n/a\",MAX(0,E2636-1))","v":3},{"$f":"IF(F2636=\"n/a\",\"n/a\",MAX(0,F2636-1))","v":2},{"$f":"IF(G2636=\"n/a\",\"n/a\",MAX(0,G2636-1))","v":1},{"$f":"IF(H2636=\"n/a\",\"n/a\",MAX(0,H2636-1))","v":0},{"$f":"IF(I2636=\"n/a\",\"n/a\",MAX(0,I2636-1))","v":0},{"$f":"IF(J2636=\"n/a\",\"n/a\",MAX(0,J2636-1))","v":0},{"$f":"IF(K2636=\"n/a\",\"n/a\",MAX(0,K2636-1))","v":0},{"$f":"IF(L2636=\"n/a\",\"n/a\",MAX(0,L2636-1))","v":0},{"$f":"IF(M2636=\"n/a\",\"n/a\",MAX(0,M2636-1))","v":0},{"$f":"IF(N2636=\"n/a\",\"n/a\",MAX(0,N2636-1))","v":0},{"$f":"IF(O2636=\"n/a\",\"n/a\",MAX(0,O2636-1))","v":0},{"$f":"IF(P2636=\"n/a\",\"n/a\",MAX(0,P2636-1))","v":0},{"$f":"IF(Q2636=\"n/a\",\"n/a\",MAX(0,Q2636-1))","v":0},{"$f":"IF(R2636=\"n/a\",\"n/a\",MAX(0,R2636-1))","v":0},{"$f":"IF(S2636=\"n/a\",\"n/a\",MAX(0,S2636-1))","v":0},{"$f":"IF(T2636=\"n/a\",\"n/a\",MAX(0,T2636-1))","v":0},{"$f":"IF(U2636=\"n/a\",\"n/a\",MAX(0,U2636-1))","v":0},{"$f":"IF(V2636=\"n/a\",\"n/a\",MAX(0,V2636-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2607","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2607","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2607","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2607","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2607","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2607","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2607","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2607","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2607","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2607","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2607","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2607","v":0},{"$f":"IF(V2654=\"n/a\",\"n/a\",MAX(0,V2654-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2607","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2607<>\"n/a\",C2607<>\"n/a\"),IF(SUM(C2610:C2632)=0,0,IF((SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632))<0,1,(SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2659,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2659,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2660,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(D$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(E$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(E$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(F$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(F$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(G$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(G$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(H$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(H$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(I$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(I$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(J$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(J$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(K$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(K$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(L$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(L$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(M$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(M$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(N$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(N$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(O$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(O$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(P$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(P$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(Q$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(Q$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(R$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(R$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(S$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(S$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(T$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(T$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(U$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(U$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(V$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(V$6,'RFM input'!$G$222:$Q$222,0))))","v":0},{"$f":"IF(LEFT(W$6,4)<LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nINDEX('RFM input'!$G$223:$Q$272,$A2660,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))\n-INDEX('RFM input'!$G$277:$Q$326,$A2660,MATCH(W$6,'RFM input'!$G$222:$Q$222,0))))","v":0}]
[null,"Asset life",{"$f":"IF($C$8='RAB roll forward'!$H$4,OFFSET('RFM input'!$K$6,'RAB remaining lives'!A2660,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$L$7:$L$56,$A2660,1))))","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$514,$A2660,0),0)))","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$514,$A2660,0),0)))","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2662=0,C2664=0),0,\nIF(AND(D2662<>0,C2664=0),(D2662/D$10),\nIF(AND(D2663<>0,C2664<>0),(C2664-(C2664/C2688))+(D2662/D$10),\nIF(C2688<1,0,(C2664-(C2664/C2688))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C2660/C$10","v":0},{"$f":"IF(C2689=\"n/a\",C2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2666)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"(D2660*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2690=\"n/a\",D2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"(E2660*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2691=\"n/a\",E2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"($F2660*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2692=\"n/a\",F2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"($G2660*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2693=\"n/a\",G2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"(H2660*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2694=\"n/a\",H2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"(I2660*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2695=\"n/a\",I2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"(J2660*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2696=\"n/a\",J2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"(K2660*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2697=\"n/a\",K2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"(L2660*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2698=\"n/a\",L2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2660*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2699=\"n/a\",M2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2660*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2700=\"n/a\",N2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2660*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2701=\"n/a\",O2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2660*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2702=\"n/a\",P2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2660*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2703=\"n/a\",Q2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2660*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2704=\"n/a\",R2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},{"$f":"IF(S2704=\"n/a\",S2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,S2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,S2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},{"$f":"IF(T2704=\"n/a\",T2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,T2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,T2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},{"$f":"IF(U2704=\"n/a\",U2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,U2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,U2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},{"$f":"IF(V2704=\"n/a\",V2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,V2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,V2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0}]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2660*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2705=\"n/a\",S2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},{"$f":"IF(T2705=\"n/a\",T2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,T2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,T2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},{"$f":"IF(U2705=\"n/a\",U2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,U2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,U2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},{"$f":"IF(V2705=\"n/a\",V2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,V2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,V2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0}]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2660*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2706=\"n/a\",T2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},{"$f":"IF(U2706=\"n/a\",U2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,U2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,U2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},{"$f":"IF(V2706=\"n/a\",V2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,V2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,V2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0}]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2660*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2707=\"n/a\",U2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0},{"$f":"IF(V2707=\"n/a\",V2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,V2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,V2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0}]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2660*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2708=\"n/a\",V2684,IFERROR(IF((OFFSET($C2684,0,$A2684))<0,\nMIN(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684)))),\nMAX(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2660*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2688<1,D2662=0),0,\nIF(D2662=0,C2688-1,\nIF(C2688<1,D2663,\n(((C2688-1)*(C2664-(C2664/(C2688))))+((D2662/D$10)*D2663))/(D2664))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C2661","v":0},{"$f":"IF(C2689=\"n/a\",\"n/a\",MAX(0,C2689-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2666)","v":"RL Capex 2006-07"},null,{"$f":"D2661","v":0},{"$f":"IF(D2690=\"n/a\",\"n/a\",MAX(0,D2690-1))","v":0},{"$f":"IF(E2690=\"n/a\",\"n/a\",MAX(0,E2690-1))","v":0},{"$f":"IF(F2690=\"n/a\",\"n/a\",MAX(0,F2690-1))","v":0},{"$f":"IF(G2690=\"n/a\",\"n/a\",MAX(0,G2690-1))","v":0},{"$f":"IF(H2690=\"n/a\",\"n/a\",MAX(0,H2690-1))","v":0},{"$f":"IF(I2690=\"n/a\",\"n/a\",MAX(0,I2690-1))","v":0},{"$f":"IF(J2690=\"n/a\",\"n/a\",MAX(0,J2690-1))","v":0},{"$f":"IF(K2690=\"n/a\",\"n/a\",MAX(0,K2690-1))","v":0},{"$f":"IF(L2690=\"n/a\",\"n/a\",MAX(0,L2690-1))","v":0},{"$f":"IF(M2690=\"n/a\",\"n/a\",MAX(0,M2690-1))","v":0},{"$f":"IF(N2690=\"n/a\",\"n/a\",MAX(0,N2690-1))","v":0},{"$f":"IF(O2690=\"n/a\",\"n/a\",MAX(0,O2690-1))","v":0},{"$f":"IF(P2690=\"n/a\",\"n/a\",MAX(0,P2690-1))","v":0},{"$f":"IF(Q2690=\"n/a\",\"n/a\",MAX(0,Q2690-1))","v":0},{"$f":"IF(R2690=\"n/a\",\"n/a\",MAX(0,R2690-1))","v":0},{"$f":"IF(S2690=\"n/a\",\"n/a\",MAX(0,S2690-1))","v":0},{"$f":"IF(T2690=\"n/a\",\"n/a\",MAX(0,T2690-1))","v":0},{"$f":"IF(U2690=\"n/a\",\"n/a\",MAX(0,U2690-1))","v":0},{"$f":"IF(V2690=\"n/a\",\"n/a\",MAX(0,V2690-1))","v":0}]
[null,"RL Capex 2007-08",null,null,{"$f":"E2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2661","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2661","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2661","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2661","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2661","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2661","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2661","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2661","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2661","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2661","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2661","v":0},{"$f":"IF(V2708=\"n/a\",\"n/a\",MAX(0,V2708-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2661","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2661<>\"n/a\",C2661<>\"n/a\"),IF(SUM(C2664:C2686)=0,0,IF((SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686))<0,1,(SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB remaining lives","index":12,"n_rows":2706,"n_cols":23,"rows_kept":2706,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Tax Asset Lives Roll Forward - TNSP RFM - version 4.1"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2006-07"},{"$f":"'RAB remaining lives'!E6","v":"2007-08"},{"$f":"'RAB remaining lives'!F6","v":"2008-09"},{"$f":"'RAB remaining lives'!G6","v":"2009-10"},{"$f":"'RAB remaining lives'!H6","v":"2010-11"},{"$f":"'RAB remaining lives'!I6","v":"2011-12"},{"$f":"'RAB remaining lives'!J6","v":"2012-13"},{"$f":"'RAB remaining lives'!K6","v":"2013-14"},{"$f":"'RAB remaining lives'!L6","v":"2014-15"},{"$f":"'RAB remaining lives'!M6","v":"2015-16"},{"$f":"'RAB remaining lives'!N6","v":"2016-17"},{"$f":"'RAB remaining lives'!O6","v":"2017-18"},{"$f":"'RAB remaining lives'!P6","v":"2018-19"},{"$f":"'RAB remaining lives'!Q6","v":"2019-20"},{"$f":"'RAB remaining lives'!R6","v":"2020-21"},{"$f":"'RAB remaining lives'!S6","v":"2021-22"},{"$f":"'RAB remaining lives'!T6","v":"2022-23"},{"$f":"'RAB remaining lives'!U6","v":"2023-24"},{"$f":"'RAB remaining lives'!V6","v":"2024-25"},{"$f":"'RAB remaining lives'!W6","v":"2025-26"}]
[null,null,null,{"$f":"IF(AND('RAB remaining lives'!C8='RFM input'!Z7=FALSE,COUNTIF($9:$2706,\"enter input\")>0),\"Note: The year entered in cell C8 of the RAB remaining lives sheet as the 'first regulatory year' entered is different to the RFM base regulatory year. This requires inputs to be entered below for earlier regulatory control periods.\",\"\")","v":""}]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AC FILTERS"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A9,0),\"enter input\")","v":12.311727194881946},{"$f":"'RAB remaining lives'!D14","v":0},{"$f":"'RAB remaining lives'!E14","v":0},{"$f":"'RAB remaining lives'!F14","v":0},{"$f":"'RAB remaining lives'!G14","v":0},{"$f":"'RAB remaining lives'!H14","v":0},{"$f":"'RAB remaining lives'!I14","v":0},{"$f":"'RAB remaining lives'!J14","v":0},{"$f":"'RAB remaining lives'!K14","v":0},{"$f":"'RAB remaining lives'!L14","v":0},{"$f":"'RAB remaining lives'!M14","v":0},{"$f":"'RAB remaining lives'!N14","v":0},{"$f":"'RAB remaining lives'!O14","v":0},{"$f":"'RAB remaining lives'!P14","v":0},{"$f":"'RAB remaining lives'!Q14","v":0},{"$f":"'RAB remaining lives'!R14","v":0},{"$f":"'RAB remaining lives'!S14","v":0},{"$f":"'RAB remaining lives'!T14","v":0},{"$f":"'RAB remaining lives'!U14","v":0},{"$f":"'RAB remaining lives'!V14","v":0},{"$f":"'RAB remaining lives'!W14","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A9,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A9,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A9,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A9,0),0)))","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37))))))","v":0},{"$f":"IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37))))))","v":0},{"$f":"IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37))))))","v":0},{"$f":"IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37))))))","v":0},{"$f":"IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37))))))","v":0},{"$f":"IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting TAB",{"$f":"C9","v":12.311727194881946},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":11.490945381889818},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":10.670163568897689},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":9.8493817559055596},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":9.0285999429134307},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":8.2078181299213018},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":7.387036316929172},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":6.5662545039370421},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":5.7454726909449123},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":4.9246908779527825},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":4.1039090649606527},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":3.2831272519685228},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":2.462345438976393},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":1.6415636259842632},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0.82078181299213349},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":3.7747582837255322E-15},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D9","v":0},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E9","v":0},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F9","v":0},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G9","v":0},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H9","v":0},{"$f":"IF(H43=\"n/a\",H19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K9","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L9","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M9","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q9","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R9","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T9","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13))))","v":0},0,0,0,{"$f":"IF(AND(G37<1,H11=0),0,\nIF(H11=0,G37-1,\nIF(G37<1,H12,\n(((G37-1)*(G13-(G13/(G37))))+(H11*H12))/(H13))))","v":0},0,0,0,0,{"$f":"IF(AND(L37<1,M11=0),0,\nIF(M11=0,L37-1,\nIF(L37<1,M12,\n(((L37-1)*(L13-(L13/(L37))))+(M11*M12))/(M13))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"C10","v":15},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2006-07"},null,{"$f":"D10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J10","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K10","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M10","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O10","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":14},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":12.999999999999998},12,11,10,9,8,6.9999999999999991,6,5,4,3,2,1,0,0,0,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AC SWITCHYARD"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A63,0),\"enter input\")","v":7.2059812385536501},{"$f":"'RAB remaining lives'!D68","v":0},{"$f":"'RAB remaining lives'!E68","v":0},{"$f":"'RAB remaining lives'!F68","v":0},{"$f":"'RAB remaining lives'!G68","v":0.42215999999999998},{"$f":"'RAB remaining lives'!H68","v":0},{"$f":"'RAB remaining lives'!I68","v":0},{"$f":"'RAB remaining lives'!J68","v":0},{"$f":"'RAB remaining lives'!K68","v":0},{"$f":"'RAB remaining lives'!L68","v":0},{"$f":"'RAB remaining lives'!M68","v":0},{"$f":"'RAB remaining lives'!N68","v":0},{"$f":"'RAB remaining lives'!O68","v":0},{"$f":"'RAB remaining lives'!P68","v":0},{"$f":"'RAB remaining lives'!Q68","v":0},{"$f":"'RAB remaining lives'!R68","v":0},{"$f":"'RAB remaining lives'!S68","v":0},{"$f":"'RAB remaining lives'!T68","v":0},{"$f":"'RAB remaining lives'!U68","v":0},{"$f":"'RAB remaining lives'!V68","v":0},{"$f":"'RAB remaining lives'!W68","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A63,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A63,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A63,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A63,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91))))))","v":0},{"$f":"IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91))))))","v":0},{"$f":"IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91))))))","v":0},{"$f":"IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91))))))","v":0},{"$f":"IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91))))))","v":0},{"$f":"IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91))))))","v":0},{"$f":"IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91))))))","v":0},{"$f":"IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91))))))","v":0},{"$f":"IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91))))))","v":0},{"$f":"IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91))))))","v":0},{"$f":"IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91))))))","v":0},{"$f":"IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91))))))","v":0},{"$f":"IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91))))))","v":0},{"$f":"IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91))))))","v":0},{"$f":"IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91))))))","v":0},{"$f":"IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91))))))","v":0},{"$f":"IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91))))))","v":0},{"$f":"IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91))))))","v":0},{"$f":"IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91))))))","v":0},{"$f":"IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C63","v":7.2059812385536501},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":7.0258317075898091},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":6.8456821766259681},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":6.6655326456621271},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":6.4853831146982861},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":6.3052335837344451},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":6.1250840527706041},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.9449345218067631},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.7647849908429221},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.5846354598790811},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.40448592891524},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.224336397951399},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":5.044186866987558},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":4.864037336023717},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":4.683887805059876},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":4.503738274096035},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":4.323588743132194},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":4.143439212168353},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":3.9632896812045115},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":3.7831401502406701},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":3.6029906192768286}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D63","v":0},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E63","v":0},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F63","v":0},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G63","v":0.42215999999999998},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":0.41160599999999997},0.40105199999999996,0.39049799999999996,0.37994399999999995,0.36938999999999994,0.35883599999999993,0.34828199999999992,0.33772799999999992,0.32717399999999991,0.3166199999999999,0.30606599999999989,0.29551199999999989,0.28495799999999988,0.27440399999999987,0.26384999999999986,0.25329599999999985]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H63","v":0},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I63","v":0},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J63","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K63","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L63","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M63","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N63","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S63","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T63","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U63","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W63","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67))))","v":0},{"$f":"IF(AND(D91<1,E65=0),0,\nIF(E65=0,D91-1,\nIF(D91<1,E66,\n(((D91-1)*(D67-(D67/(D91))))+(E65*E66))/(E67))))","v":0},{"$f":"IF(AND(E91<1,F65=0),0,\nIF(F65=0,E91-1,\nIF(E91<1,F66,\n(((E91-1)*(E67-(E67/(E91))))+(F65*F66))/(F67))))","v":0},{"$f":"IF(AND(F91<1,G65=0),0,\nIF(G65=0,F91-1,\nIF(F91<1,G66,\n(((F91-1)*(F67-(F67/(F91))))+(G65*G66))/(G67))))","v":0},{"$f":"IF(AND(G91<1,H65=0),0,\nIF(H65=0,G91-1,\nIF(G91<1,H66,\n(((G91-1)*(G67-(G67/(G91))))+(H65*H66))/(H67))))","v":0},{"$f":"IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67))))","v":0},{"$f":"IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67))))","v":0},{"$f":"IF(AND(J91<1,K65=0),0,\nIF(K65=0,J91-1,\nIF(J91<1,K66,\n(((J91-1)*(J67-(J67/(J91))))+(K65*K66))/(K67))))","v":0},{"$f":"IF(AND(K91<1,L65=0),0,\nIF(L65=0,K91-1,\nIF(K91<1,L66,\n(((K91-1)*(K67-(K67/(K91))))+(L65*L66))/(L67))))","v":0},{"$f":"IF(AND(L91<1,M65=0),0,\nIF(M65=0,L91-1,\nIF(L91<1,M66,\n(((L91-1)*(L67-(L67/(L91))))+(M65*M66))/(M67))))","v":0},{"$f":"IF(AND(M91<1,N65=0),0,\nIF(N65=0,M91-1,\nIF(M91<1,N66,\n(((M91-1)*(M67-(M67/(M91))))+(N65*N66))/(N67))))","v":0},{"$f":"IF(AND(N91<1,O65=0),0,\nIF(O65=0,N91-1,\nIF(N91<1,O66,\n(((N91-1)*(N67-(N67/(N91))))+(O65*O66))/(O67))))","v":0},{"$f":"IF(AND(O91<1,P65=0),0,\nIF(P65=0,O91-1,\nIF(O91<1,P66,\n(((O91-1)*(O67-(O67/(O91))))+(P65*P66))/(P67))))","v":0},{"$f":"IF(AND(P91<1,Q65=0),0,\nIF(Q65=0,P91-1,\nIF(P91<1,Q66,\n(((P91-1)*(P67-(P67/(P91))))+(Q65*Q66))/(Q67))))","v":0},{"$f":"IF(AND(Q91<1,R65=0),0,\nIF(R65=0,Q91-1,\nIF(Q91<1,R66,\n(((Q91-1)*(Q67-(Q67/(Q91))))+(R65*R66))/(R67))))","v":0},{"$f":"IF(AND(R91<1,S65=0),0,\nIF(S65=0,R91-1,\nIF(R91<1,S66,\n(((R91-1)*(R67-(R67/(R91))))+(S65*S66))/(S67))))","v":0},{"$f":"IF(AND(S91<1,T65=0),0,\nIF(T65=0,S91-1,\nIF(S91<1,T66,\n(((S91-1)*(S67-(S67/(S91))))+(T65*T66))/(T67))))","v":0},{"$f":"IF(AND(T91<1,U65=0),0,\nIF(U65=0,T91-1,\nIF(T91<1,U66,\n(((T91-1)*(T67-(T67/(T91))))+(U65*U66))/(U67))))","v":0},{"$f":"IF(AND(U91<1,V65=0),0,\nIF(V65=0,U91-1,\nIF(U91<1,V66,\n(((U91-1)*(U67-(U67/(U91))))+(V65*V66))/(V67))))","v":0},{"$f":"IF(AND(V91<1,W65=0),0,\nIF(W65=0,V91-1,\nIF(V91<1,W66,\n(((V91-1)*(V67-(V67/(V91))))+(W65*W66))/(W67))))","v":0}]
[null,"RL Start TAB",{"$f":"C64","v":40},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":39},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":38},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":37},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":36},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":35},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-1))","v":34},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":33},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":32},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":31},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":30},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":29},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":28},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":27},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":26},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":25},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":24},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":23},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":22},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":21},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2006-07"},null,{"$f":"D64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K64","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L64","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N64","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q64","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U64","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V64","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W64","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":39},{"$f":"(IF(OR($C64<>\"n/a\",E64<>\"n/a\"),IF(SUM(E67:E89)=0,0,IF((SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89))<0,1,(SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89)))),\"n/a\"))","v":38},37,36.244463186397901,35.245118850833805,34.24581283427564,33.246548597056879,32.247330029080992,31.248161518615678,30.249048034745154,29.249995226752315,28.251009544630005,27.252098386154781,26.253270277614305,25.254535097528496,24.255904355789923,23.257391544929163,22.259012586225442,21.260786401947936,20.262735657390014]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$E$7:$F$56,2,FALSE)","v":"AUXILIARY SYSTEMS"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A117,0),\"enter input\")","v":13.550074580567616},{"$f":"'RAB remaining lives'!D122","v":0},{"$f":"'RAB remaining lives'!E122","v":0},{"$f":"'RAB remaining lives'!F122","v":6.7272700000000005E-3},{"$f":"'RAB remaining lives'!G122","v":0},{"$f":"'RAB remaining lives'!H122","v":0},{"$f":"'RAB remaining lives'!I122","v":0},{"$f":"'RAB remaining lives'!J122","v":0},{"$f":"'RAB remaining lives'!K122","v":0},{"$f":"'RAB remaining lives'!L122","v":0},{"$f":"'RAB remaining lives'!M122","v":0},{"$f":"'RAB remaining lives'!N122","v":0},{"$f":"'RAB remaining lives'!O122","v":0},{"$f":"'RAB remaining lives'!P122","v":0},{"$f":"'RAB remaining lives'!Q122","v":0},{"$f":"'RAB remaining lives'!R122","v":0},{"$f":"'RAB remaining lives'!S122","v":0},{"$f":"'RAB remaining lives'!T122","v":0},{"$f":"'RAB remaining lives'!U122","v":0},{"$f":"'RAB remaining lives'!V122","v":0},{"$f":"'RAB remaining lives'!W122","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A117,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A117,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A117,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A117,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145))))))","v":0},{"$f":"IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145))))))","v":0},{"$f":"IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145))))))","v":0},{"$f":"IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145))))))","v":0},{"$f":"IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145))))))","v":0},{"$f":"IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145))))))","v":0},{"$f":"IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145))))))","v":0},{"$f":"IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145))))))","v":0},{"$f":"IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145))))))","v":0},{"$f":"IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145))))))","v":0},{"$f":"IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145))))))","v":0},{"$f":"IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145))))))","v":0},{"$f":"IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145))))))","v":0},{"$f":"IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145))))))","v":0},{"$f":"IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145))))))","v":0},{"$f":"IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145))))))","v":0},{"$f":"IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145))))))","v":0},{"$f":"IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145))))))","v":0},{"$f":"IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145))))))","v":0},{"$f":"IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C117","v":13.550074580567616},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":13.211322716053425},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":12.872570851539235},12.533818987025045,12.195067122510855,11.856315257996664,11.517563393482474,11.178811528968284,10.840059664454094,10.501307799939903,10.162555935425713,9.8238040709115229,9.4850522063973326,9.1463003418831423,8.8075484773689521,8.4687966128547618,8.1300447483405716,7.7912928838263813,7.452541019312191,7.1137891547980008,6.7750372902838105]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A123)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D117","v":0},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":0},{"$f":"IF(E147=\"n/a\",E123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E117","v":0},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":0},{"$f":"IF(F148=\"n/a\",F124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F117","v":6.7272700000000005E-3},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":6.5590882500000001E-3},{"$f":"IF(G149=\"n/a\",G125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":6.3909064999999998E-3},{"$f":"IF(H149=\"n/a\",H125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":6.2227247499999994E-3},{"$f":"IF(I149=\"n/a\",I125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":6.054542999999999E-3},{"$f":"IF(J149=\"n/a\",J125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.8863612499999987E-3},{"$f":"IF(K149=\"n/a\",K125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.7181794999999983E-3},{"$f":"IF(L149=\"n/a\",L125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.549997749999998E-3},{"$f":"IF(M149=\"n/a\",M125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.3818159999999976E-3},{"$f":"IF(N149=\"n/a\",N125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.2136342499999972E-3},{"$f":"IF(O149=\"n/a\",O125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":5.0454524999999969E-3},{"$f":"IF(P149=\"n/a\",P125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.8772707499999965E-3},{"$f":"IF(Q149=\"n/a\",Q125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.7090889999999962E-3},{"$f":"IF(R149=\"n/a\",R125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.5409072499999958E-3},{"$f":"IF(S149=\"n/a\",S125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.3727254999999954E-3},{"$f":"IF(T149=\"n/a\",T125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.2045437499999951E-3},{"$f":"IF(U149=\"n/a\",U125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":4.0363619999999947E-3},{"$f":"IF(V149=\"n/a\",V125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":3.8681802499999948E-3}]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G117","v":0},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H117","v":0},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I117","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J117","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K117","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L117","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M117","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N117","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O117","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P117","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R117","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S117","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T117","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U117","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V117","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121))))","v":0},{"$f":"IF(AND(D145<1,E119=0),0,\nIF(E119=0,D145-1,\nIF(D145<1,E120,\n(((D145-1)*(D121-(D121/(D145))))+(E119*E120))/(E121))))","v":0},{"$f":"IF(AND(E145<1,F119=0),0,\nIF(F119=0,E145-1,\nIF(E145<1,F120,\n(((E145-1)*(E121-(E121/(E145))))+(F119*F120))/(F121))))","v":0},{"$f":"IF(AND(F145<1,G119=0),0,\nIF(G119=0,F145-1,\nIF(F145<1,G120,\n(((F145-1)*(F121-(F121/(F145))))+(G119*G120))/(G121))))","v":0},{"$f":"IF(AND(G145<1,H119=0),0,\nIF(H119=0,G145-1,\nIF(G145<1,H120,\n(((G145-1)*(G121-(G121/(G145))))+(H119*H120))/(H121))))","v":0},{"$f":"IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121))))","v":0},{"$f":"IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121))))","v":0},{"$f":"IF(AND(J145<1,K119=0),0,\nIF(K119=0,J145-1,\nIF(J145<1,K120,\n(((J145-1)*(J121-(J121/(J145))))+(K119*K120))/(K121))))","v":0},{"$f":"IF(AND(K145<1,L119=0),0,\nIF(L119=0,K145-1,\nIF(K145<1,L120,\n(((K145-1)*(K121-(K121/(K145))))+(L119*L120))/(L121))))","v":0},{"$f":"IF(AND(L145<1,M119=0),0,\nIF(M119=0,L145-1,\nIF(L145<1,M120,\n(((L145-1)*(L121-(L121/(L145))))+(M119*M120))/(M121))))","v":0},{"$f":"IF(AND(M145<1,N119=0),0,\nIF(N119=0,M145-1,\nIF(M145<1,N120,\n(((M145-1)*(M121-(M121/(M145))))+(N119*N120))/(N121))))","v":0},{"$f":"IF(AND(N145<1,O119=0),0,\nIF(O119=0,N145-1,\nIF(N145<1,O120,\n(((N145-1)*(N121-(N121/(N145))))+(O119*O120))/(O121))))","v":0},{"$f":"IF(AND(O145<1,P119=0),0,\nIF(P119=0,O145-1,\nIF(O145<1,P120,\n(((O145-1)*(O121-(O121/(O145))))+(P119*P120))/(P121))))","v":0},{"$f":"IF(AND(P145<1,Q119=0),0,\nIF(Q119=0,P145-1,\nIF(P145<1,Q120,\n(((P145-1)*(P121-(P121/(P145))))+(Q119*Q120))/(Q121))))","v":0},{"$f":"IF(AND(Q145<1,R119=0),0,\nIF(R119=0,Q145-1,\nIF(Q145<1,R120,\n(((Q145-1)*(Q121-(Q121/(Q145))))+(R119*R120))/(R121))))","v":0},{"$f":"IF(AND(R145<1,S119=0),0,\nIF(S119=0,R145-1,\nIF(R145<1,S120,\n(((R145-1)*(R121-(R121/(R145))))+(S119*S120))/(S121))))","v":0},{"$f":"IF(AND(S145<1,T119=0),0,\nIF(T119=0,S145-1,\nIF(S145<1,T120,\n(((S145-1)*(S121-(S121/(S145))))+(T119*T120))/(T121))))","v":0},{"$f":"IF(AND(T145<1,U119=0),0,\nIF(U119=0,T145-1,\nIF(T145<1,U120,\n(((T145-1)*(T121-(T121/(T145))))+(U119*U120))/(U121))))","v":0},{"$f":"IF(AND(U145<1,V119=0),0,\nIF(V119=0,U145-1,\nIF(U145<1,V120,\n(((U145-1)*(U121-(U121/(U145))))+(V119*V120))/(V121))))","v":0},{"$f":"IF(AND(V145<1,W119=0),0,\nIF(W119=0,V145-1,\nIF(V145<1,W120,\n(((V145-1)*(V121-(V121/(V145))))+(W119*W120))/(W121))))","v":0}]
[null,"RL Start TAB",{"$f":"C118","v":40},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":39},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":38},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":37},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":36},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":35},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-1))","v":34},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":33},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":32},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":31},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":30},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":29},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":28},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":27},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":26},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":25},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":24},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":23},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":22},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":21},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A123)","v":"RL Capex 2006-07"},null,{"$f":"D118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K118","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L118","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M118","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N118","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O118","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P118","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R118","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S118","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T118","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U118","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V118","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W118","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":39.000000000000007},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":38},37.001609324632781,36.001612675590131,35.001616218022612,34.00161996882435,33.001623946937151,32.001628173670426,31.001632673083087,30.001637472441715,29.001642602773593,28.001648099538272,27.001654003448248,26.001660361479139,25.00166722812223,24.001674666950077,23.001682752590657,22.001691573239736,21.001701233891083,20.001711860535664]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CABLE"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A171,0),\"enter input\")","v":583.33480025316885},{"$f":"'RAB remaining lives'!D176","v":0.1214055},{"$f":"'RAB remaining lives'!E176","v":0},{"$f":"'RAB remaining lives'!F176","v":0.137157},{"$f":"'RAB remaining lives'!G176","v":0},{"$f":"'RAB remaining lives'!H176","v":0},{"$f":"'RAB remaining lives'!I176","v":0},{"$f":"'RAB remaining lives'!J176","v":0},{"$f":"'RAB remaining lives'!K176","v":0},{"$f":"'RAB remaining lives'!L176","v":0},{"$f":"'RAB remaining lives'!M176","v":0},{"$f":"'RAB remaining lives'!N176","v":0},{"$f":"'RAB remaining lives'!O176","v":0},{"$f":"'RAB remaining lives'!P176","v":0},{"$f":"'RAB remaining lives'!Q176","v":0},{"$f":"'RAB remaining lives'!R176","v":0},{"$f":"'RAB remaining lives'!S176","v":0},{"$f":"'RAB remaining lives'!T176","v":0},{"$f":"'RAB remaining lives'!U176","v":0},{"$f":"'RAB remaining lives'!V176","v":0},{"$f":"'RAB remaining lives'!W176","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A171,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A171,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A171,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A171,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199))))))","v":0},{"$f":"IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199))))))","v":0},{"$f":"IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199))))))","v":0},{"$f":"IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199))))))","v":0},{"$f":"IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199))))))","v":0},{"$f":"IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199))))))","v":0},{"$f":"IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199))))))","v":0},{"$f":"IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199))))))","v":0},{"$f":"IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199))))))","v":0},{"$f":"IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199))))))","v":0},{"$f":"IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199))))))","v":0},{"$f":"IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199))))))","v":0},{"$f":"IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199))))))","v":0},{"$f":"IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199))))))","v":0},{"$f":"IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199))))))","v":0},{"$f":"IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199))))))","v":0},{"$f":"IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199))))))","v":0},{"$f":"IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199))))))","v":0},{"$f":"IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199))))))","v":0},{"$f":"IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C171","v":583.33480025316885},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":568.75143024683962},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":554.16806024051039},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":539.58469023418115},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":525.00132022785192},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":510.41795022152269},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":495.83458021519345},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":481.25121020886422},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":466.66784020253499},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":452.08447019620576},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":437.50110018987652},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":422.91773018354729},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":408.33436017721806},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":393.75099017088883},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":379.16762016455959},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":364.58425015823036},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":350.00088015190113},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":335.4175101455719},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":320.83414013924266},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":306.25077013291343},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":291.6674001265842}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A177)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D171","v":0.1214055},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":0.11837036249999999},0.11533522499999999,0.11230008749999998,0.10926494999999997,0.10622981249999996,0.10319467499999996,0.10015953749999995,9.7124399999999944E-2,9.4089262499999937E-2,9.105412499999993E-2,8.8018987499999923E-2,8.4983849999999916E-2,8.1948712499999909E-2,7.8913574999999903E-2,7.5878437499999896E-2,7.2843299999999889E-2,6.9808162499999882E-2,6.6773024999999875E-2,6.3737887499999868E-2]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E171","v":0},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F171","v":0.137157},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":0.133728075},0.13029915,0.126870225,0.1234413,0.120012375,0.11658345000000001,0.11315452500000001,0.10972560000000001,0.10629667500000001,0.10286775000000001,9.9438825000000008E-2,9.6009900000000009E-2,9.258097500000001E-2,8.915205000000001E-2,8.5723125000000011E-2,8.2294200000000012E-2,7.8865275000000012E-2]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G171","v":0},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H171","v":0},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I171","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J171","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K171","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L171","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M171","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O171","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P171","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q171","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R171","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S171","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T171","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U171","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V171","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175))))","v":0},{"$f":"IF(AND(D199<1,E173=0),0,\nIF(E173=0,D199-1,\nIF(D199<1,E174,\n(((D199-1)*(D175-(D175/(D199))))+(E173*E174))/(E175))))","v":0},{"$f":"IF(AND(E199<1,F173=0),0,\nIF(F173=0,E199-1,\nIF(E199<1,F174,\n(((E199-1)*(E175-(E175/(E199))))+(F173*F174))/(F175))))","v":0},{"$f":"IF(AND(F199<1,G173=0),0,\nIF(G173=0,F199-1,\nIF(F199<1,G174,\n(((F199-1)*(F175-(F175/(F199))))+(G173*G174))/(G175))))","v":0},{"$f":"IF(AND(G199<1,H173=0),0,\nIF(H173=0,G199-1,\nIF(G199<1,H174,\n(((G199-1)*(G175-(G175/(G199))))+(H173*H174))/(H175))))","v":0},{"$f":"IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175))))","v":0},{"$f":"IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175))))","v":0},{"$f":"IF(AND(J199<1,K173=0),0,\nIF(K173=0,J199-1,\nIF(J199<1,K174,\n(((J199-1)*(J175-(J175/(J199))))+(K173*K174))/(K175))))","v":0},{"$f":"IF(AND(K199<1,L173=0),0,\nIF(L173=0,K199-1,\nIF(K199<1,L174,\n(((K199-1)*(K175-(K175/(K199))))+(L173*L174))/(L175))))","v":0},{"$f":"IF(AND(L199<1,M173=0),0,\nIF(M173=0,L199-1,\nIF(L199<1,M174,\n(((L199-1)*(L175-(L175/(L199))))+(M173*M174))/(M175))))","v":0},{"$f":"IF(AND(M199<1,N173=0),0,\nIF(N173=0,M199-1,\nIF(M199<1,N174,\n(((M199-1)*(M175-(M175/(M199))))+(N173*N174))/(N175))))","v":0},{"$f":"IF(AND(N199<1,O173=0),0,\nIF(O173=0,N199-1,\nIF(N199<1,O174,\n(((N199-1)*(N175-(N175/(N199))))+(O173*O174))/(O175))))","v":0},{"$f":"IF(AND(O199<1,P173=0),0,\nIF(P173=0,O199-1,\nIF(O199<1,P174,\n(((O199-1)*(O175-(O175/(O199))))+(P173*P174))/(P175))))","v":0},{"$f":"IF(AND(P199<1,Q173=0),0,\nIF(Q173=0,P199-1,\nIF(P199<1,Q174,\n(((P199-1)*(P175-(P175/(P199))))+(Q173*Q174))/(Q175))))","v":0},{"$f":"IF(AND(Q199<1,R173=0),0,\nIF(R173=0,Q199-1,\nIF(Q199<1,R174,\n(((Q199-1)*(Q175-(Q175/(Q199))))+(R173*R174))/(R175))))","v":0},{"$f":"IF(AND(R199<1,S173=0),0,\nIF(S173=0,R199-1,\nIF(R199<1,S174,\n(((R199-1)*(R175-(R175/(R199))))+(S173*S174))/(S175))))","v":0},{"$f":"IF(AND(S199<1,T173=0),0,\nIF(T173=0,S199-1,\nIF(S199<1,T174,\n(((S199-1)*(S175-(S175/(S199))))+(T173*T174))/(T175))))","v":0},{"$f":"IF(AND(T199<1,U173=0),0,\nIF(U173=0,T199-1,\nIF(T199<1,U174,\n(((T199-1)*(T175-(T175/(T199))))+(U173*U174))/(U175))))","v":0},{"$f":"IF(AND(U199<1,V173=0),0,\nIF(V173=0,U199-1,\nIF(U199<1,V174,\n(((U199-1)*(U175-(U175/(U199))))+(V173*V174))/(V175))))","v":0},{"$f":"IF(AND(V199<1,W173=0),0,\nIF(W173=0,V199-1,\nIF(V199<1,W174,\n(((V199-1)*(V175-(V175/(V199))))+(W173*W174))/(W175))))","v":0}]
[null,"RL Start TAB",{"$f":"C172","v":40},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":39},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":38},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":37},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":36},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":35},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-1))","v":34},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":33},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":32},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":31},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":30},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":29},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":28},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":27},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":26},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":25},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":24},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":23},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":22},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":21},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A177)","v":"RL Capex 2006-07"},null,{"$f":"D172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K172","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L172","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M172","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O172","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P172","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q172","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R172","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S172","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T172","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U172","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V172","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W172","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":39.000213414127678},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":38.000213554501727},37.000975861319155,36.000977604768629,35.00097944784121,34.000981399326903,33.000983469081184,32.000985668191426,31.000988009175565,30.000990506220557,29.000993175470128,28.000996035374172,27.000999107115792,26.001002415136931,25.001005987790094,24.001009858153029,23.001014065055905,22.001018654388616,21.001023680781639,20.001029209791014]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CONTROL SYSTEM"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A225,0),\"enter input\")","v":4.5200397044146987},{"$f":"'RAB remaining lives'!D230","v":0},{"$f":"'RAB remaining lives'!E230","v":0},{"$f":"'RAB remaining lives'!F230","v":0},{"$f":"'RAB remaining lives'!G230","v":0},{"$f":"'RAB remaining lives'!H230","v":0},{"$f":"'RAB remaining lives'!I230","v":0},{"$f":"'RAB remaining lives'!J230","v":0},{"$f":"'RAB remaining lives'!K230","v":0},{"$f":"'RAB remaining lives'!L230","v":0},{"$f":"'RAB remaining lives'!M230","v":0},{"$f":"'RAB remaining lives'!N230","v":0},{"$f":"'RAB remaining lives'!O230","v":0},{"$f":"'RAB remaining lives'!P230","v":0},{"$f":"'RAB remaining lives'!Q230","v":0},{"$f":"'RAB remaining lives'!R230","v":0},{"$f":"'RAB remaining lives'!S230","v":0},{"$f":"'RAB remaining lives'!T230","v":0},{"$f":"'RAB remaining lives'!U230","v":0},{"$f":"'RAB remaining lives'!V230","v":0},{"$f":"'RAB remaining lives'!W230","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A225,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A225,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A225,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A225,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253))))))","v":0},{"$f":"IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253))))))","v":0},{"$f":"IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253))))))","v":0},{"$f":"IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253))))))","v":0},{"$f":"IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253))))))","v":0},{"$f":"IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253))))))","v":0},{"$f":"IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253))))))","v":0},{"$f":"IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253))))))","v":0},{"$f":"IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253))))))","v":0},{"$f":"IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253))))))","v":0},{"$f":"IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253))))))","v":0},{"$f":"IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253))))))","v":0},{"$f":"IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253))))))","v":0},{"$f":"IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253))))))","v":0},{"$f":"IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253))))))","v":0},{"$f":"IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253))))))","v":0},{"$f":"IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253))))))","v":0},{"$f":"IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253))))))","v":0},{"$f":"IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253))))))","v":0},{"$f":"IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C225","v":4.5200397044146987},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":4.2187037241203855},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":3.9173677438260723},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":3.6160317635317591},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":3.314695783237446},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":3.0133598029431328},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.7120238226488196},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.4106878423545064},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":2.1093518620601932},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":1.80801588176588},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":1.5066799014715668},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":1.2053439211772536},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0.90400794088294045},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0.60267196058862726},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0.30133598029431402},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":7.7715611723760958E-16},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D225","v":0},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E225","v":0},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F225","v":0},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G225","v":0},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H225","v":0},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I225","v":0},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J225","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K225","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L225","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M225","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N225","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O225","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q225","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R225","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S225","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T225","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U225","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V225","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229))))","v":0},{"$f":"IF(AND(D253<1,E227=0),0,\nIF(E227=0,D253-1,\nIF(D253<1,E228,\n(((D253-1)*(D229-(D229/(D253))))+(E227*E228))/(E229))))","v":0},{"$f":"IF(AND(E253<1,F227=0),0,\nIF(F227=0,E253-1,\nIF(E253<1,F228,\n(((E253-1)*(E229-(E229/(E253))))+(F227*F228))/(F229))))","v":0},{"$f":"IF(AND(F253<1,G227=0),0,\nIF(G227=0,F253-1,\nIF(F253<1,G228,\n(((F253-1)*(F229-(F229/(F253))))+(G227*G228))/(G229))))","v":0},{"$f":"IF(AND(G253<1,H227=0),0,\nIF(H227=0,G253-1,\nIF(G253<1,H228,\n(((G253-1)*(G229-(G229/(G253))))+(H227*H228))/(H229))))","v":0},{"$f":"IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229))))","v":0},{"$f":"IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229))))","v":0},{"$f":"IF(AND(J253<1,K227=0),0,\nIF(K227=0,J253-1,\nIF(J253<1,K228,\n(((J253-1)*(J229-(J229/(J253))))+(K227*K228))/(K229))))","v":0},{"$f":"IF(AND(K253<1,L227=0),0,\nIF(L227=0,K253-1,\nIF(K253<1,L228,\n(((K253-1)*(K229-(K229/(K253))))+(L227*L228))/(L229))))","v":0},{"$f":"IF(AND(L253<1,M227=0),0,\nIF(M227=0,L253-1,\nIF(L253<1,M228,\n(((L253-1)*(L229-(L229/(L253))))+(M227*M228))/(M229))))","v":0},{"$f":"IF(AND(M253<1,N227=0),0,\nIF(N227=0,M253-1,\nIF(M253<1,N228,\n(((M253-1)*(M229-(M229/(M253))))+(N227*N228))/(N229))))","v":0},{"$f":"IF(AND(N253<1,O227=0),0,\nIF(O227=0,N253-1,\nIF(N253<1,O228,\n(((N253-1)*(N229-(N229/(N253))))+(O227*O228))/(O229))))","v":0},{"$f":"IF(AND(O253<1,P227=0),0,\nIF(P227=0,O253-1,\nIF(O253<1,P228,\n(((O253-1)*(O229-(O229/(O253))))+(P227*P228))/(P229))))","v":0},{"$f":"IF(AND(P253<1,Q227=0),0,\nIF(Q227=0,P253-1,\nIF(P253<1,Q228,\n(((P253-1)*(P229-(P229/(P253))))+(Q227*Q228))/(Q229))))","v":0},{"$f":"IF(AND(Q253<1,R227=0),0,\nIF(R227=0,Q253-1,\nIF(Q253<1,R228,\n(((Q253-1)*(Q229-(Q229/(Q253))))+(R227*R228))/(R229))))","v":0},{"$f":"IF(AND(R253<1,S227=0),0,\nIF(S227=0,R253-1,\nIF(R253<1,S228,\n(((R253-1)*(R229-(R229/(R253))))+(S227*S228))/(S229))))","v":0},{"$f":"IF(AND(S253<1,T227=0),0,\nIF(T227=0,S253-1,\nIF(S253<1,T228,\n(((S253-1)*(S229-(S229/(S253))))+(T227*T228))/(T229))))","v":0},{"$f":"IF(AND(T253<1,U227=0),0,\nIF(U227=0,T253-1,\nIF(T253<1,U228,\n(((T253-1)*(T229-(T229/(T253))))+(U227*U228))/(U229))))","v":0},{"$f":"IF(AND(U253<1,V227=0),0,\nIF(V227=0,U253-1,\nIF(U253<1,V228,\n(((U253-1)*(U229-(U229/(U253))))+(V227*V228))/(V229))))","v":0},{"$f":"IF(AND(V253<1,W227=0),0,\nIF(W227=0,V253-1,\nIF(V253<1,W228,\n(((V253-1)*(V229-(V229/(V253))))+(W227*W228))/(W229))))","v":0}]
[null,"RL Start TAB",{"$f":"C226","v":15},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":14},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":13},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":12},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":11},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":10},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-1))","v":9},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":8},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":7},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":6},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":5},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":4},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":3},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":2},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":1},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":0},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":0},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":0},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":0},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":0},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2006-07"},null,{"$f":"D226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J226","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K226","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L226","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M226","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N226","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O226","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P226","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q226","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R226","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S226","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T226","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U226","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V226","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W226","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":14},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":13},12.000000000000002,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$E$7:$F$56,2,FALSE)","v":"CONVERTER TRANSFORMER"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A279,0),\"enter input\")","v":182.0674477644715},{"$f":"'RAB remaining lives'!D284","v":3.8041999999999999E-2},{"$f":"'RAB remaining lives'!E284","v":0.4313632},{"$f":"'RAB remaining lives'!F284","v":0},{"$f":"'RAB remaining lives'!G284","v":0.13642185999999998},{"$f":"'RAB remaining lives'!H284","v":0.50536899999999996},{"$f":"'RAB remaining lives'!I284","v":1.531255},{"$f":"'RAB remaining lives'!J284","v":4.8500000000000001E-3},{"$f":"'RAB remaining lives'!K284","v":1.259091E-2},{"$f":"'RAB remaining lives'!L284","v":2.7400000000000001E-2},{"$f":"'RAB remaining lives'!M284","v":0},{"$f":"'RAB remaining lives'!N284","v":0},{"$f":"'RAB remaining lives'!O284","v":0},{"$f":"'RAB remaining lives'!P284","v":0},{"$f":"'RAB remaining lives'!Q284","v":0},{"$f":"'RAB remaining lives'!R284","v":0},{"$f":"'RAB remaining lives'!S284","v":0},{"$f":"'RAB remaining lives'!T284","v":0},{"$f":"'RAB remaining lives'!U284","v":0},{"$f":"'RAB remaining lives'!V284","v":0},{"$f":"'RAB remaining lives'!W284","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A279,0),\"enter input\")","v":25},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":25},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A279,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A279,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A279,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307))))))","v":0},{"$f":"IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307))))))","v":0},{"$f":"IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307))))))","v":0},{"$f":"IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307))))))","v":0},{"$f":"IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307))))))","v":0},{"$f":"IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307))))))","v":0},{"$f":"IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307))))))","v":0},{"$f":"IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307))))))","v":0},{"$f":"IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307))))))","v":0},{"$f":"IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307))))))","v":0},{"$f":"IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307))))))","v":0},{"$f":"IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307))))))","v":0},{"$f":"IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307))))))","v":0},{"$f":"IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307))))))","v":0},{"$f":"IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307))))))","v":0},{"$f":"IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307))))))","v":0},{"$f":"IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307))))))","v":0},{"$f":"IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307))))))","v":0},{"$f":"IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307))))))","v":0},{"$f":"IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C279","v":182.0674477644715},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":174.78474985389263},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":167.50205194331377},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":160.21935403273491},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":152.93665612215605},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":145.65395821157719},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":138.37126030099833},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":131.08856239041947},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":123.80586447984061},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":116.52316656926175},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":109.24046865868289},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":101.95777074810402},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":94.675072837525164},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":87.392374926946303},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":80.109677016367442},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":72.826979105788581},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":65.54428119520972},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":58.261583284630859},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":50.978885374051998},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":43.696187463473137},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":36.413489552894276}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A285)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D279","v":3.8041999999999999E-2},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":3.6520320000000002E-2},3.4998640000000004E-2,3.3476960000000007E-2,3.195528000000001E-2,3.0433600000000009E-2,2.8911920000000008E-2,2.7390240000000007E-2,2.5868560000000006E-2,2.4346880000000005E-2,2.2825200000000004E-2,2.1303520000000003E-2,1.9781840000000002E-2,1.8260160000000001E-2,1.673848E-2,1.5216799999999999E-2,1.3695119999999998E-2,1.2173439999999997E-2,1.0651759999999996E-2,9.1300799999999953E-3]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E279","v":0.4313632},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":0.41410867200000001},0.39685414400000002,0.37959961600000003,0.36234508800000004,0.34509056000000005,0.32783603200000005,0.31058150400000006,0.29332697600000007,0.27607244800000008,0.25881792000000009,0.2415633920000001,0.22430886400000011,0.20705433600000012,0.18979980800000013,0.17254528000000013,0.15529075200000014,0.13803622400000015,0.12078169600000015]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F279","v":0},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G279","v":0.13642185999999998},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":0.13096498559999997},0.12550811119999997,0.12005123679999996,0.11459436239999995,0.10913748799999995,0.10368061359999994,9.8223739199999938E-2,9.2766864799999932E-2,8.7309990399999926E-2,8.185311599999992E-2,7.6396241599999914E-2,7.0939367199999909E-2,6.5482492799999903E-2,6.0025618399999904E-2,5.4568743999999905E-2,4.9111869599999906E-2]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H279","v":0.50536899999999996},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0.48515423999999996},0.46493947999999996,0.44472471999999996,0.42450995999999996,0.40429519999999997,0.38408043999999997,0.36386567999999997,0.34365091999999997,0.32343615999999997,0.30322139999999997,0.28300663999999998,0.26279187999999998,0.24257711999999998,0.22236235999999998,0.20214759999999998]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I279","v":1.531255},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":1.4700048000000001},1.4087546000000002,1.3475044000000003,1.2862542000000003,1.2250040000000004,1.1637538000000005,1.1025036000000006,1.0412534000000007,0.98000320000000063,0.9187530000000006,0.85750280000000056,0.79625260000000053,0.7350024000000005,0.67375220000000047]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J279","v":4.8500000000000001E-3},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":4.6560000000000004E-3},4.4620000000000007E-3,4.268000000000001E-3,4.0740000000000012E-3,3.8800000000000011E-3,3.6860000000000009E-3,3.4920000000000007E-3,3.2980000000000006E-3,3.1040000000000004E-3,2.9100000000000003E-3,2.7160000000000001E-3,2.5219999999999999E-3,2.3279999999999998E-3]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K279","v":1.259091E-2},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":1.20872736E-2},1.15836372E-2,1.10800008E-2,1.05763644E-2,1.0072728E-2,9.5690915999999994E-3,9.0654551999999992E-3,8.5618187999999991E-3,8.0581823999999989E-3,7.5545459999999988E-3,7.0509095999999986E-3,6.5472731999999985E-3]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L279","v":2.7400000000000001E-2},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":2.6304000000000001E-2},2.5208000000000001E-2,2.4112000000000001E-2,2.3016000000000002E-2,2.1920000000000002E-2,2.0824000000000002E-2,1.9728000000000002E-2,1.8632000000000003E-2,1.7536000000000003E-2,1.6440000000000003E-2,1.5344000000000003E-2]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M279","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O279","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P279","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q279","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R279","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S279","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T279","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U279","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V279","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283))))","v":0},{"$f":"IF(AND(D307<1,E281=0),0,\nIF(E281=0,D307-1,\nIF(D307<1,E282,\n(((D307-1)*(D283-(D283/(D307))))+(E281*E282))/(E283))))","v":0},{"$f":"IF(AND(E307<1,F281=0),0,\nIF(F281=0,E307-1,\nIF(E307<1,F282,\n(((E307-1)*(E283-(E283/(E307))))+(F281*F282))/(F283))))","v":0},{"$f":"IF(AND(F307<1,G281=0),0,\nIF(G281=0,F307-1,\nIF(F307<1,G282,\n(((F307-1)*(F283-(F283/(F307))))+(G281*G282))/(G283))))","v":0},{"$f":"IF(AND(G307<1,H281=0),0,\nIF(H281=0,G307-1,\nIF(G307<1,H282,\n(((G307-1)*(G283-(G283/(G307))))+(H281*H282))/(H283))))","v":0},{"$f":"IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283))))","v":0},{"$f":"IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283))))","v":0},{"$f":"IF(AND(J307<1,K281=0),0,\nIF(K281=0,J307-1,\nIF(J307<1,K282,\n(((J307-1)*(J283-(J283/(J307))))+(K281*K282))/(K283))))","v":0},{"$f":"IF(AND(K307<1,L281=0),0,\nIF(L281=0,K307-1,\nIF(K307<1,L282,\n(((K307-1)*(K283-(K283/(K307))))+(L281*L282))/(L283))))","v":0},{"$f":"IF(AND(L307<1,M281=0),0,\nIF(M281=0,L307-1,\nIF(L307<1,M282,\n(((L307-1)*(L283-(L283/(L307))))+(M281*M282))/(M283))))","v":0},{"$f":"IF(AND(M307<1,N281=0),0,\nIF(N281=0,M307-1,\nIF(M307<1,N282,\n(((M307-1)*(M283-(M283/(M307))))+(N281*N282))/(N283))))","v":0},{"$f":"IF(AND(N307<1,O281=0),0,\nIF(O281=0,N307-1,\nIF(N307<1,O282,\n(((N307-1)*(N283-(N283/(N307))))+(O281*O282))/(O283))))","v":0},{"$f":"IF(AND(O307<1,P281=0),0,\nIF(P281=0,O307-1,\nIF(O307<1,P282,\n(((O307-1)*(O283-(O283/(O307))))+(P281*P282))/(P283))))","v":0},{"$f":"IF(AND(P307<1,Q281=0),0,\nIF(Q281=0,P307-1,\nIF(P307<1,Q282,\n(((P307-1)*(P283-(P283/(P307))))+(Q281*Q282))/(Q283))))","v":0},{"$f":"IF(AND(Q307<1,R281=0),0,\nIF(R281=0,Q307-1,\nIF(Q307<1,R282,\n(((Q307-1)*(Q283-(Q283/(Q307))))+(R281*R282))/(R283))))","v":0},{"$f":"IF(AND(R307<1,S281=0),0,\nIF(S281=0,R307-1,\nIF(R307<1,S282,\n(((R307-1)*(R283-(R283/(R307))))+(S281*S282))/(S283))))","v":0},{"$f":"IF(AND(S307<1,T281=0),0,\nIF(T281=0,S307-1,\nIF(S307<1,T282,\n(((S307-1)*(S283-(S283/(S307))))+(T281*T282))/(T283))))","v":0},{"$f":"IF(AND(T307<1,U281=0),0,\nIF(U281=0,T307-1,\nIF(T307<1,U282,\n(((T307-1)*(T283-(T283/(T307))))+(U281*U282))/(U283))))","v":0},{"$f":"IF(AND(U307<1,V281=0),0,\nIF(V281=0,U307-1,\nIF(U307<1,V282,\n(((U307-1)*(U283-(U283/(U307))))+(V281*V282))/(V283))))","v":0},{"$f":"IF(AND(V307<1,W281=0),0,\nIF(W281=0,V307-1,\nIF(V307<1,W282,\n(((V307-1)*(V283-(V283/(V307))))+(W281*W282))/(W283))))","v":0}]
[null,"RL Start TAB",{"$f":"C280","v":25},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":24},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":23},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":22},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":21},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":20},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-1))","v":19},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":18},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":17},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":16},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":15},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":14},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":13},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":12},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":11},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":10},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":9},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":8},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":7},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":6},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":5}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A285)","v":"RL Capex 2006-07"},null,{"$f":"D280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2007-08",null,null,{"$f":"E280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J280","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K280","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L280","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M280","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N280","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O280","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P280","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q280","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R280","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S280","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T280","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U280","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V280","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W280","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":25},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":24.00021760320606},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":23.00535361710725},22.005372653579769,21.008943597384402,20.026188214603454,19.091340761988278,18.092703345837631,17.094738408379989,16.098208676413027,15.099861328623559,14.101748844366297,13.103925119040065,12.106461904109164,11.109456869771726,10.113046470028568,9.1174273151784497,8.1228934281535636,7.1299051039375563,6.1392257973471933,5.152220902886798]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$E$7:$F$56,2,FALSE)","v":"DC FILTER"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A333,0),\"enter input\")","v":0.26861950243378785},{"$f":"'RAB remaining lives'!D338","v":1.8593400000000003E-2},{"$f":"'RAB remaining lives'!E338","v":0},{"$f":"'RAB remaining lives'!F338","v":0},{"$f":"'RAB remaining lives'!G338","v":0},{"$f":"'RAB remaining lives'!H338","v":0},{"$f":"'RAB remaining lives'!I338","v":0},{"$f":"'RAB remaining lives'!J338","v":0},{"$f":"'RAB remaining lives'!K338","v":0},{"$f":"'RAB remaining lives'!L338","v":0},{"$f":"'RAB remaining lives'!M338","v":0},{"$f":"'RAB remaining lives'!N338","v":0},{"$f":"'RAB remaining lives'!O338","v":0},{"$f":"'RAB remaining lives'!P338","v":0},{"$f":"'RAB remaining lives'!Q338","v":0},{"$f":"'RAB remaining lives'!R338","v":0},{"$f":"'RAB remaining lives'!S338","v":0},{"$f":"'RAB remaining lives'!T338","v":0},{"$f":"'RAB remaining lives'!U338","v":0},{"$f":"'RAB remaining lives'!V338","v":0},{"$f":"'RAB remaining lives'!W338","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A333,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A333,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A333,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A333,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361))))))","v":0},{"$f":"IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361))))))","v":0},{"$f":"IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361))))))","v":0},{"$f":"IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361))))))","v":0},{"$f":"IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361))))))","v":0},{"$f":"IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361))))))","v":0},{"$f":"IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361))))))","v":0},{"$f":"IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361))))))","v":0},{"$f":"IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361))))))","v":0},{"$f":"IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361))))))","v":0},{"$f":"IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361))))))","v":0},{"$f":"IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361))))))","v":0},{"$f":"IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361))))))","v":0},{"$f":"IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361))))))","v":0},{"$f":"IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361))))))","v":0},{"$f":"IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361))))))","v":0},{"$f":"IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361))))))","v":0},{"$f":"IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361))))))","v":0},{"$f":"IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361))))))","v":0},{"$f":"IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C333","v":0.26861950243378785},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.25071153560486864},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.23280356877594946},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.21489560194703028},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.1969876351181111},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.17907966828919192},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.16117170146027274},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.14326373463135356},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.12535576780243438},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0.10744780097351518},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":8.9539834144595987E-2},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":7.1631867315676792E-2},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":5.3723900486757598E-2},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":3.5815933657838403E-2},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":1.7907966828919212E-2},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":2.0816681711721685E-17},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A339)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D333","v":1.8593400000000003E-2},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":1.7353840000000002E-2},1.6114280000000002E-2,1.4874720000000001E-2,1.363516E-2,1.23956E-2,1.1156039999999999E-2,9.9164799999999984E-3,8.6769199999999977E-3,7.437359999999997E-3,6.1977999999999964E-3,4.9582399999999957E-3,3.7186799999999955E-3,2.4791199999999953E-3,1.239559999999995E-3,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E333","v":0},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F333","v":0},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G333","v":0},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H333","v":0},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I333","v":0},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J333","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K333","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L333","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M333","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N333","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O333","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P333","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q333","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R333","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S333","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U333","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V333","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337))))","v":0},{"$f":"IF(AND(D361<1,E335=0),0,\nIF(E335=0,D361-1,\nIF(D361<1,E336,\n(((D361-1)*(D337-(D337/(D361))))+(E335*E336))/(E337))))","v":0},{"$f":"IF(AND(E361<1,F335=0),0,\nIF(F335=0,E361-1,\nIF(E361<1,F336,\n(((E361-1)*(E337-(E337/(E361))))+(F335*F336))/(F337))))","v":0},{"$f":"IF(AND(F361<1,G335=0),0,\nIF(G335=0,F361-1,\nIF(F361<1,G336,\n(((F361-1)*(F337-(F337/(F361))))+(G335*G336))/(G337))))","v":0},{"$f":"IF(AND(G361<1,H335=0),0,\nIF(H335=0,G361-1,\nIF(G361<1,H336,\n(((G361-1)*(G337-(G337/(G361))))+(H335*H336))/(H337))))","v":0},{"$f":"IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337))))","v":0},{"$f":"IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337))))","v":0},{"$f":"IF(AND(J361<1,K335=0),0,\nIF(K335=0,J361-1,\nIF(J361<1,K336,\n(((J361-1)*(J337-(J337/(J361))))+(K335*K336))/(K337))))","v":0},{"$f":"IF(AND(K361<1,L335=0),0,\nIF(L335=0,K361-1,\nIF(K361<1,L336,\n(((K361-1)*(K337-(K337/(K361))))+(L335*L336))/(L337))))","v":0},{"$f":"IF(AND(L361<1,M335=0),0,\nIF(M335=0,L361-1,\nIF(L361<1,M336,\n(((L361-1)*(L337-(L337/(L361))))+(M335*M336))/(M337))))","v":0},{"$f":"IF(AND(M361<1,N335=0),0,\nIF(N335=0,M361-1,\nIF(M361<1,N336,\n(((M361-1)*(M337-(M337/(M361))))+(N335*N336))/(N337))))","v":0},{"$f":"IF(AND(N361<1,O335=0),0,\nIF(O335=0,N361-1,\nIF(N361<1,O336,\n(((N361-1)*(N337-(N337/(N361))))+(O335*O336))/(O337))))","v":0},{"$f":"IF(AND(O361<1,P335=0),0,\nIF(P335=0,O361-1,\nIF(O361<1,P336,\n(((O361-1)*(O337-(O337/(O361))))+(P335*P336))/(P337))))","v":0},{"$f":"IF(AND(P361<1,Q335=0),0,\nIF(Q335=0,P361-1,\nIF(P361<1,Q336,\n(((P361-1)*(P337-(P337/(P361))))+(Q335*Q336))/(Q337))))","v":0},{"$f":"IF(AND(Q361<1,R335=0),0,\nIF(R335=0,Q361-1,\nIF(Q361<1,R336,\n(((Q361-1)*(Q337-(Q337/(Q361))))+(R335*R336))/(R337))))","v":0},{"$f":"IF(AND(R361<1,S335=0),0,\nIF(S335=0,R361-1,\nIF(R361<1,S336,\n(((R361-1)*(R337-(R337/(R361))))+(S335*S336))/(S337))))","v":0},{"$f":"IF(AND(S361<1,T335=0),0,\nIF(T335=0,S361-1,\nIF(S361<1,T336,\n(((S361-1)*(S337-(S337/(S361))))+(T335*T336))/(T337))))","v":0},{"$f":"IF(AND(T361<1,U335=0),0,\nIF(U335=0,T361-1,\nIF(T361<1,U336,\n(((T361-1)*(T337-(T337/(T361))))+(U335*U336))/(U337))))","v":0},{"$f":"IF(AND(U361<1,V335=0),0,\nIF(V335=0,U361-1,\nIF(U361<1,V336,\n(((U361-1)*(U337-(U337/(U361))))+(V335*V336))/(V337))))","v":0},{"$f":"IF(AND(V361<1,W335=0),0,\nIF(W335=0,V361-1,\nIF(V361<1,W336,\n(((V361-1)*(V337-(V337/(V361))))+(W335*W336))/(W337))))","v":0}]
[null,"RL Start TAB",{"$f":"C334","v":15},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":14},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":13},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":12},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":11},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":10},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-1))","v":9},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":8},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":7},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":6},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":5},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":4},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":3},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":2},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":1},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":0},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":0},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":0},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":0},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":0},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A339)","v":"RL Capex 2006-07"},null,{"$f":"D334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J334","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K334","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L334","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M334","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N334","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O334","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P334","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q334","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R334","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S334","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T334","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U334","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V334","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W334","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":14.069042180598133},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":13.069371681154337},12.069755803795852,11.070209358296369,10.070753040235902,9.0714166775407126,8.0722448923826811,7.0733075716645368,6.0747206962243547,5.0766918455993952,4.0796328728332059,3.084493168771151,2.0940613719457128,1.1216024643836486,0.99999999999998324,0,0,0,0,0]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$E$7:$F$56,2,FALSE)","v":"DC SWITCHYARD"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A387,0),\"enter input\")","v":1.482286036400122},{"$f":"'RAB remaining lives'!D392","v":0},{"$f":"'RAB remaining lives'!E392","v":0},{"$f":"'RAB remaining lives'!F392","v":0},{"$f":"'RAB remaining lives'!G392","v":0.17987},{"$f":"'RAB remaining lives'!H392","v":0.02},{"$f":"'RAB remaining lives'!I392","v":0},{"$f":"'RAB remaining lives'!J392","v":0},{"$f":"'RAB remaining lives'!K392","v":0.96788176999999997},{"$f":"'RAB remaining lives'!L392","v":0},{"$f":"'RAB remaining lives'!M392","v":0},{"$f":"'RAB remaining lives'!N392","v":0},{"$f":"'RAB remaining lives'!O392","v":0},{"$f":"'RAB remaining lives'!P392","v":0},{"$f":"'RAB remaining lives'!Q392","v":0},{"$f":"'RAB remaining lives'!R392","v":0},{"$f":"'RAB remaining lives'!S392","v":0},{"$f":"'RAB remaining lives'!T392","v":0},{"$f":"'RAB remaining lives'!U392","v":0},{"$f":"'RAB remaining lives'!V392","v":0},{"$f":"'RAB remaining lives'!W392","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A387,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A387,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A387,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A387,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415))))))","v":0},{"$f":"IF(AND(E389=0,D391=0),0,\nIF(AND(E389<>0,D391=0),E389,\nIF(AND(E390<>0,D391<>0),(D391-(D391/D415))+E389,\nIF(D415<1,0,(D391-(D391/D415))))))","v":0},{"$f":"IF(AND(F389=0,E391=0),0,\nIF(AND(F389<>0,E391=0),F389,\nIF(AND(F390<>0,E391<>0),(E391-(E391/E415))+F389,\nIF(E415<1,0,(E391-(E391/E415))))))","v":0},{"$f":"IF(AND(G389=0,F391=0),0,\nIF(AND(G389<>0,F391=0),G389,\nIF(AND(G390<>0,F391<>0),(F391-(F391/F415))+G389,\nIF(F415<1,0,(F391-(F391/F415))))))","v":0},{"$f":"IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415))))))","v":0},{"$f":"IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415))))))","v":0},{"$f":"IF(AND(J389=0,I391=0),0,\nIF(AND(J389<>0,I391=0),J389,\nIF(AND(J390<>0,I391<>0),(I391-(I391/I415))+J389,\nIF(I415<1,0,(I391-(I391/I415))))))","v":0},{"$f":"IF(AND(K389=0,J391=0),0,\nIF(AND(K389<>0,J391=0),K389,\nIF(AND(K390<>0,J391<>0),(J391-(J391/J415))+K389,\nIF(J415<1,0,(J391-(J391/J415))))))","v":0},{"$f":"IF(AND(L389=0,K391=0),0,\nIF(AND(L389<>0,K391=0),L389,\nIF(AND(L390<>0,K391<>0),(K391-(K391/K415))+L389,\nIF(K415<1,0,(K391-(K391/K415))))))","v":0},{"$f":"IF(AND(M389=0,L391=0),0,\nIF(AND(M389<>0,L391=0),M389,\nIF(AND(M390<>0,L391<>0),(L391-(L391/L415))+M389,\nIF(L415<1,0,(L391-(L391/L415))))))","v":0},{"$f":"IF(AND(N389=0,M391=0),0,\nIF(AND(N389<>0,M391=0),N389,\nIF(AND(N390<>0,M391<>0),(M391-(M391/M415))+N389,\nIF(M415<1,0,(M391-(M391/M415))))))","v":0},{"$f":"IF(AND(O389=0,N391=0),0,\nIF(AND(O389<>0,N391=0),O389,\nIF(AND(O390<>0,N391<>0),(N391-(N391/N415))+O389,\nIF(N415<1,0,(N391-(N391/N415))))))","v":0},{"$f":"IF(AND(P389=0,O391=0),0,\nIF(AND(P389<>0,O391=0),P389,\nIF(AND(P390<>0,O391<>0),(O391-(O391/O415))+P389,\nIF(O415<1,0,(O391-(O391/O415))))))","v":0},{"$f":"IF(AND(Q389=0,P391=0),0,\nIF(AND(Q389<>0,P391=0),Q389,\nIF(AND(Q390<>0,P391<>0),(P391-(P391/P415))+Q389,\nIF(P415<1,0,(P391-(P391/P415))))))","v":0},{"$f":"IF(AND(R389=0,Q391=0),0,\nIF(AND(R389<>0,Q391=0),R389,\nIF(AND(R390<>0,Q391<>0),(Q391-(Q391/Q415))+R389,\nIF(Q415<1,0,(Q391-(Q391/Q415))))))","v":0},{"$f":"IF(AND(S389=0,R391=0),0,\nIF(AND(S389<>0,R391=0),S389,\nIF(AND(S390<>0,R391<>0),(R391-(R391/R415))+S389,\nIF(R415<1,0,(R391-(R391/R415))))))","v":0},{"$f":"IF(AND(T389=0,S391=0),0,\nIF(AND(T389<>0,S391=0),T389,\nIF(AND(T390<>0,S391<>0),(S391-(S391/S415))+T389,\nIF(S415<1,0,(S391-(S391/S415))))))","v":0},{"$f":"IF(AND(U389=0,T391=0),0,\nIF(AND(U389<>0,T391=0),U389,\nIF(AND(U390<>0,T391<>0),(T391-(T391/T415))+U389,\nIF(T415<1,0,(T391-(T391/T415))))))","v":0},{"$f":"IF(AND(V389=0,U391=0),0,\nIF(AND(V389<>0,U391=0),V389,\nIF(AND(V390<>0,U391<>0),(U391-(U391/U415))+V389,\nIF(U415<1,0,(U391-(U391/U415))))))","v":0},{"$f":"IF(AND(W389=0,V391=0),0,\nIF(AND(W389<>0,V391=0),W389,\nIF(AND(W390<>0,V391<>0),(V391-(V391/V415))+W389,\nIF(V415<1,0,(V391-(V391/V415))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C387","v":1.482286036400122},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.445228885490119},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.4081717345801159},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.3711145836701129},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.3340574327601098},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.2970002818501067},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.2599431309401037},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.2228859800301006},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.1858288291200976},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.1487716782100945},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.1117145273000915},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.0746573763900884},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.0376002254800853},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":1.0005430745700823},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.96348592366007924},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.92642877275007618},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.88937162184007312},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.85231447093007007},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.81525732002006701},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.77820016911006396},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":0.7411430182000609}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D387","v":0},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E387","v":0},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F387","v":0},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G387","v":0.17987},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":0.17537325000000001},0.17087650000000001,0.16637975000000002,0.16188300000000003,0.15738625000000003,0.15288950000000004,0.14839275000000005,0.14389600000000005,0.13939925000000006,0.13490250000000006,0.13040575000000007,0.12590900000000008,0.12141225000000008,0.11691550000000009,0.11241875000000009,0.1079220000000001]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H387","v":0.02},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":1.95E-2},1.9E-2,1.8499999999999999E-2,1.7999999999999999E-2,1.7499999999999998E-2,1.6999999999999998E-2,1.6499999999999997E-2,1.5999999999999997E-2,1.5499999999999996E-2,1.4999999999999996E-2,1.4499999999999996E-2,1.3999999999999995E-2,1.3499999999999995E-2,1.2999999999999994E-2,1.2499999999999994E-2]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I387","v":0},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J387","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K387","v":0.96788176999999997},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0.94368472574999995},0.91948768149999993,0.89529063724999991,0.87109359299999989,0.84689654874999987,0.82269950449999985,0.79850246024999982,0.7743054159999998,0.75010837174999978,0.72591132749999976,0.70171428324999974,0.67751723899999972]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L387","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M387","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N387","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O387","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P387","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q387","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R387","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S387","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T387","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U387","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V387","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391))))","v":0},{"$f":"IF(AND(D415<1,E389=0),0,\nIF(E389=0,D415-1,\nIF(D415<1,E390,\n(((D415-1)*(D391-(D391/(D415))))+(E389*E390))/(E391))))","v":0},{"$f":"IF(AND(E415<1,F389=0),0,\nIF(F389=0,E415-1,\nIF(E415<1,F390,\n(((E415-1)*(E391-(E391/(E415))))+(F389*F390))/(F391))))","v":0},{"$f":"IF(AND(F415<1,G389=0),0,\nIF(G389=0,F415-1,\nIF(F415<1,G390,\n(((F415-1)*(F391-(F391/(F415))))+(G389*G390))/(G391))))","v":0},{"$f":"IF(AND(G415<1,H389=0),0,\nIF(H389=0,G415-1,\nIF(G415<1,H390,\n(((G415-1)*(G391-(G391/(G415))))+(H389*H390))/(H391))))","v":0},{"$f":"IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391))))","v":0},{"$f":"IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391))))","v":0},{"$f":"IF(AND(J415<1,K389=0),0,\nIF(K389=0,J415-1,\nIF(J415<1,K390,\n(((J415-1)*(J391-(J391/(J415))))+(K389*K390))/(K391))))","v":0},{"$f":"IF(AND(K415<1,L389=0),0,\nIF(L389=0,K415-1,\nIF(K415<1,L390,\n(((K415-1)*(K391-(K391/(K415))))+(L389*L390))/(L391))))","v":0},{"$f":"IF(AND(L415<1,M389=0),0,\nIF(M389=0,L415-1,\nIF(L415<1,M390,\n(((L415-1)*(L391-(L391/(L415))))+(M389*M390))/(M391))))","v":0},{"$f":"IF(AND(M415<1,N389=0),0,\nIF(N389=0,M415-1,\nIF(M415<1,N390,\n(((M415-1)*(M391-(M391/(M415))))+(N389*N390))/(N391))))","v":0},{"$f":"IF(AND(N415<1,O389=0),0,\nIF(O389=0,N415-1,\nIF(N415<1,O390,\n(((N415-1)*(N391-(N391/(N415))))+(O389*O390))/(O391))))","v":0},{"$f":"IF(AND(O415<1,P389=0),0,\nIF(P389=0,O415-1,\nIF(O415<1,P390,\n(((O415-1)*(O391-(O391/(O415))))+(P389*P390))/(P391))))","v":0},{"$f":"IF(AND(P415<1,Q389=0),0,\nIF(Q389=0,P415-1,\nIF(P415<1,Q390,\n(((P415-1)*(P391-(P391/(P415))))+(Q389*Q390))/(Q391))))","v":0},{"$f":"IF(AND(Q415<1,R389=0),0,\nIF(R389=0,Q415-1,\nIF(Q415<1,R390,\n(((Q415-1)*(Q391-(Q391/(Q415))))+(R389*R390))/(R391))))","v":0},{"$f":"IF(AND(R415<1,S389=0),0,\nIF(S389=0,R415-1,\nIF(R415<1,S390,\n(((R415-1)*(R391-(R391/(R415))))+(S389*S390))/(S391))))","v":0},{"$f":"IF(AND(S415<1,T389=0),0,\nIF(T389=0,S415-1,\nIF(S415<1,T390,\n(((S415-1)*(S391-(S391/(S415))))+(T389*T390))/(T391))))","v":0},{"$f":"IF(AND(T415<1,U389=0),0,\nIF(U389=0,T415-1,\nIF(T415<1,U390,\n(((T415-1)*(T391-(T391/(T415))))+(U389*U390))/(U391))))","v":0},{"$f":"IF(AND(U415<1,V389=0),0,\nIF(V389=0,U415-1,\nIF(U415<1,V390,\n(((U415-1)*(U391-(U391/(U415))))+(V389*V390))/(V391))))","v":0},{"$f":"IF(AND(V415<1,W389=0),0,\nIF(W389=0,V415-1,\nIF(V415<1,W390,\n(((V415-1)*(V391-(V391/(V415))))+(W389*W390))/(W391))))","v":0}]
[null,"RL Start TAB",{"$f":"C388","v":40},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":39},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":38},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":37},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":36},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":35},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-1))","v":34},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":33},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":32},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":31},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":30},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":29},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":28},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":27},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":26},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":25},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":24},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":23},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":22},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":21},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2006-07"},null,{"$f":"D388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J388","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K388","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L388","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N388","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O388","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P388","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q388","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R388","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T388","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U388","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V388","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W388","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":39},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":38},37,36.475240744325696,35.537059243476655,34.538506121918623,33.540039414282809,35.634424156425403,34.64620657943825,33.658698122727806,32.671964789654332,31.686081037121202,30.701131173728388,29.717211044912052,28.734430076229589,27.752913766854498,26.772806753423662,25.794276602472902,24.817518541939087,23.84276141468845]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$E$7:$F$56,2,FALSE)","v":"EASEMENT"}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A441,0),\"enter input\")","v":7.7518266057265448},{"$f":"'RAB remaining lives'!D446","v":0},{"$f":"'RAB remaining lives'!E446","v":0},{"$f":"'RAB remaining lives'!F446","v":0},{"$f":"'RAB remaining lives'!G446","v":0},{"$f":"'RAB remaining lives'!H446","v":0},{"$f":"'RAB remaining lives'!I446","v":0},{"$f":"'RAB remaining lives'!J446","v":0},{"$f":"'RAB remaining lives'!K446","v":0},{"$f":"'RAB remaining lives'!L446","v":0},{"$f":"'RAB remaining lives'!M446","v":0},{"$f":"'RAB remaining lives'!N446","v":0},{"$f":"'RAB remaining lives'!O446","v":0},{"$f":"'RAB remaining lives'!P446","v":0},{"$f":"'RAB remaining lives'!Q446","v":0},{"$f":"'RAB remaining lives'!R446","v":0},{"$f":"'RAB remaining lives'!S446","v":0},{"$f":"'RAB remaining lives'!T446","v":0},{"$f":"'RAB remaining lives'!U446","v":0},{"$f":"'RAB remaining lives'!V446","v":0},{"$f":"'RAB remaining lives'!W446","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A441,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A441,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A441,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A441,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469))))))","v":0},{"$f":"IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469))))))","v":0},{"$f":"IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469))))))","v":0},{"$f":"IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469))))))","v":0},{"$f":"IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469))))))","v":0},{"$f":"IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469))))))","v":0},{"$f":"IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469))))))","v":0},{"$f":"IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469))))))","v":0},{"$f":"IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469))))))","v":0},{"$f":"IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469))))))","v":0},{"$f":"IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469))))))","v":0},{"$f":"IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469))))))","v":0},{"$f":"IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469))))))","v":0},{"$f":"IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469))))))","v":0},{"$f":"IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469))))))","v":0},{"$f":"IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469))))))","v":0},{"$f":"IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469))))))","v":0},{"$f":"IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469))))))","v":0},{"$f":"IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469))))))","v":0},{"$f":"IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C441","v":7.7518266057265448},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.7518266057265448}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A447)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D441","v":0},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E441","v":0},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F441","v":0},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G441","v":0},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H441","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I441","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J441","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K441","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L441","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M441","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N441","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O441","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P441","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q441","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R441","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S441","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T441","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U441","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V441","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445))))","v":0},{"$f":"IF(AND(D469<1,E443=0),0,\nIF(E443=0,D469-1,\nIF(D469<1,E444,\n(((D469-1)*(D445-(D445/(D469))))+(E443*E444))/(E445))))","v":0},{"$f":"IF(AND(E469<1,F443=0),0,\nIF(F443=0,E469-1,\nIF(E469<1,F444,\n(((E469-1)*(E445-(E445/(E469))))+(F443*F444))/(F445))))","v":0},{"$f":"IF(AND(F469<1,G443=0),0,\nIF(G443=0,F469-1,\nIF(F469<1,G444,\n(((F469-1)*(F445-(F445/(F469))))+(G443*G444))/(G445))))","v":0},{"$f":"IF(AND(G469<1,H443=0),0,\nIF(H443=0,G469-1,\nIF(G469<1,H444,\n(((G469-1)*(G445-(G445/(G469))))+(H443*H444))/(H445))))","v":0},{"$f":"IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445))))","v":0},{"$f":"IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445))))","v":0},{"$f":"IF(AND(J469<1,K443=0),0,\nIF(K443=0,J469-1,\nIF(J469<1,K444,\n(((J469-1)*(J445-(J445/(J469))))+(K443*K444))/(K445))))","v":0},{"$f":"IF(AND(K469<1,L443=0),0,\nIF(L443=0,K469-1,\nIF(K469<1,L444,\n(((K469-1)*(K445-(K445/(K469))))+(L443*L444))/(L445))))","v":0},{"$f":"IF(AND(L469<1,M443=0),0,\nIF(M443=0,L469-1,\nIF(L469<1,M444,\n(((L469-1)*(L445-(L445/(L469))))+(M443*M444))/(M445))))","v":0},{"$f":"IF(AND(M469<1,N443=0),0,\nIF(N443=0,M469-1,\nIF(M469<1,N444,\n(((M469-1)*(M445-(M445/(M469))))+(N443*N444))/(N445))))","v":0},{"$f":"IF(AND(N469<1,O443=0),0,\nIF(O443=0,N469-1,\nIF(N469<1,O444,\n(((N469-1)*(N445-(N445/(N469))))+(O443*O444))/(O445))))","v":0},{"$f":"IF(AND(O469<1,P443=0),0,\nIF(P443=0,O469-1,\nIF(O469<1,P444,\n(((O469-1)*(O445-(O445/(O469))))+(P443*P444))/(P445))))","v":0},{"$f":"IF(AND(P469<1,Q443=0),0,\nIF(Q443=0,P469-1,\nIF(P469<1,Q444,\n(((P469-1)*(P445-(P445/(P469))))+(Q443*Q444))/(Q445))))","v":0},{"$f":"IF(AND(Q469<1,R443=0),0,\nIF(R443=0,Q469-1,\nIF(Q469<1,R444,\n(((Q469-1)*(Q445-(Q445/(Q469))))+(R443*R444))/(R445))))","v":0},{"$f":"IF(AND(R469<1,S443=0),0,\nIF(S443=0,R469-1,\nIF(R469<1,S444,\n(((R469-1)*(R445-(R445/(R469))))+(S443*S444))/(S445))))","v":0},{"$f":"IF(AND(S469<1,T443=0),0,\nIF(T443=0,S469-1,\nIF(S469<1,T444,\n(((S469-1)*(S445-(S445/(S469))))+(T443*T444))/(T445))))","v":0},{"$f":"IF(AND(T469<1,U443=0),0,\nIF(U443=0,T469-1,\nIF(T469<1,U444,\n(((T469-1)*(T445-(T445/(T469))))+(U443*U444))/(U445))))","v":0},{"$f":"IF(AND(U469<1,V443=0),0,\nIF(V443=0,U469-1,\nIF(U469<1,V444,\n(((U469-1)*(U445-(U445/(U469))))+(V443*V444))/(V445))))","v":0},{"$f":"IF(AND(V469<1,W443=0),0,\nIF(W443=0,V469-1,\nIF(V469<1,W444,\n(((V469-1)*(V445-(V445/(V469))))+(W443*W444))/(W445))))","v":0}]
[null,"RL Start TAB",{"$f":"C442","v":"n/a"},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":"n/a"},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":"n/a"},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":"n/a"},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":"n/a"},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":"n/a"},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-1))","v":"n/a"},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":"n/a"},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":"n/a"},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":"n/a"},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":"n/a"},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":"n/a"},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":"n/a"},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":"n/a"},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":"n/a"},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":"n/a"},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":"n/a"},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":"n/a"},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":"n/a"},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":"n/a"},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A447)","v":"RL Capex 2006-07"},null,{"$f":"D442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2007-08",null,null,{"$f":"E442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M442","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N442","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O442","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P442","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q442","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R442","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S442","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T442","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U442","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V442","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W442","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$E$7:$F$56,2,FALSE)","v":"FREEHOLD LAND"}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A495,0),\"enter input\")","v":2.444517267036376},{"$f":"'RAB remaining lives'!D500","v":0},{"$f":"'RAB remaining lives'!E500","v":0},{"$f":"'RAB remaining lives'!F500","v":0},{"$f":"'RAB remaining lives'!G500","v":0},{"$f":"'RAB remaining lives'!H500","v":0},{"$f":"'RAB remaining lives'!I500","v":0},{"$f":"'RAB remaining lives'!J500","v":0},{"$f":"'RAB remaining lives'!K500","v":0},{"$f":"'RAB remaining lives'!L500","v":0},{"$f":"'RAB remaining lives'!M500","v":0},{"$f":"'RAB remaining lives'!N500","v":0},{"$f":"'RAB remaining lives'!O500","v":0},{"$f":"'RAB remaining lives'!P500","v":0},{"$f":"'RAB remaining lives'!Q500","v":0},{"$f":"'RAB remaining lives'!R500","v":0},{"$f":"'RAB remaining lives'!S500","v":0},{"$f":"'RAB remaining lives'!T500","v":0},{"$f":"'RAB remaining lives'!U500","v":0},{"$f":"'RAB remaining lives'!V500","v":0},{"$f":"'RAB remaining lives'!W500","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A495,0),\"enter input\")","v":"n/a"},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":"n/a"},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A495,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A495,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A495,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523))))))","v":0},{"$f":"IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523))))))","v":0},{"$f":"IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523))))))","v":0},{"$f":"IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523))))))","v":0},{"$f":"IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523))))))","v":0},{"$f":"IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523))))))","v":0},{"$f":"IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523))))))","v":0},{"$f":"IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523))))))","v":0},{"$f":"IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523))))))","v":0},{"$f":"IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523))))))","v":0},{"$f":"IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523))))))","v":0},{"$f":"IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523))))))","v":0},{"$f":"IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523))))))","v":0},{"$f":"IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523))))))","v":0},{"$f":"IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523))))))","v":0},{"$f":"IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523))))))","v":0},{"$f":"IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523))))))","v":0},{"$f":"IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523))))))","v":0},{"$f":"IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523))))))","v":0},{"$f":"IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C495","v":2.444517267036376},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.444517267036376}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A501)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D495","v":0},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E495","v":0},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F495","v":0},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G495","v":0},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H495","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I495","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J495","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K495","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L495","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M495","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N495","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O495","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P495","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q495","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R495","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S495","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T495","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U495","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V495","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499))))","v":0},{"$f":"IF(AND(D523<1,E497=0),0,\nIF(E497=0,D523-1,\nIF(D523<1,E498,\n(((D523-1)*(D499-(D499/(D523))))+(E497*E498))/(E499))))","v":0},{"$f":"IF(AND(E523<1,F497=0),0,\nIF(F497=0,E523-1,\nIF(E523<1,F498,\n(((E523-1)*(E499-(E499/(E523))))+(F497*F498))/(F499))))","v":0},{"$f":"IF(AND(F523<1,G497=0),0,\nIF(G497=0,F523-1,\nIF(F523<1,G498,\n(((F523-1)*(F499-(F499/(F523))))+(G497*G498))/(G499))))","v":0},{"$f":"IF(AND(G523<1,H497=0),0,\nIF(H497=0,G523-1,\nIF(G523<1,H498,\n(((G523-1)*(G499-(G499/(G523))))+(H497*H498))/(H499))))","v":0},{"$f":"IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499))))","v":0},{"$f":"IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499))))","v":0},{"$f":"IF(AND(J523<1,K497=0),0,\nIF(K497=0,J523-1,\nIF(J523<1,K498,\n(((J523-1)*(J499-(J499/(J523))))+(K497*K498))/(K499))))","v":0},{"$f":"IF(AND(K523<1,L497=0),0,\nIF(L497=0,K523-1,\nIF(K523<1,L498,\n(((K523-1)*(K499-(K499/(K523))))+(L497*L498))/(L499))))","v":0},{"$f":"IF(AND(L523<1,M497=0),0,\nIF(M497=0,L523-1,\nIF(L523<1,M498,\n(((L523-1)*(L499-(L499/(L523))))+(M497*M498))/(M499))))","v":0},{"$f":"IF(AND(M523<1,N497=0),0,\nIF(N497=0,M523-1,\nIF(M523<1,N498,\n(((M523-1)*(M499-(M499/(M523))))+(N497*N498))/(N499))))","v":0},{"$f":"IF(AND(N523<1,O497=0),0,\nIF(O497=0,N523-1,\nIF(N523<1,O498,\n(((N523-1)*(N499-(N499/(N523))))+(O497*O498))/(O499))))","v":0},{"$f":"IF(AND(O523<1,P497=0),0,\nIF(P497=0,O523-1,\nIF(O523<1,P498,\n(((O523-1)*(O499-(O499/(O523))))+(P497*P498))/(P499))))","v":0},{"$f":"IF(AND(P523<1,Q497=0),0,\nIF(Q497=0,P523-1,\nIF(P523<1,Q498,\n(((P523-1)*(P499-(P499/(P523))))+(Q497*Q498))/(Q499))))","v":0},{"$f":"IF(AND(Q523<1,R497=0),0,\nIF(R497=0,Q523-1,\nIF(Q523<1,R498,\n(((Q523-1)*(Q499-(Q499/(Q523))))+(R497*R498))/(R499))))","v":0},{"$f":"IF(AND(R523<1,S497=0),0,\nIF(S497=0,R523-1,\nIF(R523<1,S498,\n(((R523-1)*(R499-(R499/(R523))))+(S497*S498))/(S499))))","v":0},{"$f":"IF(AND(S523<1,T497=0),0,\nIF(T497=0,S523-1,\nIF(S523<1,T498,\n(((S523-1)*(S499-(S499/(S523))))+(T497*T498))/(T499))))","v":0},{"$f":"IF(AND(T523<1,U497=0),0,\nIF(U497=0,T523-1,\nIF(T523<1,U498,\n(((T523-1)*(T499-(T499/(T523))))+(U497*U498))/(U499))))","v":0},{"$f":"IF(AND(U523<1,V497=0),0,\nIF(V497=0,U523-1,\nIF(U523<1,V498,\n(((U523-1)*(U499-(U499/(U523))))+(V497*V498))/(V499))))","v":0},{"$f":"IF(AND(V523<1,W497=0),0,\nIF(W497=0,V523-1,\nIF(V523<1,W498,\n(((V523-1)*(V499-(V499/(V523))))+(W497*W498))/(W499))))","v":0}]
[null,"RL Start TAB",{"$f":"C496","v":"n/a"},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":"n/a"},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":"n/a"},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":"n/a"},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":"n/a"},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":"n/a"},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-1))","v":"n/a"},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":"n/a"},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":"n/a"},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":"n/a"},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":"n/a"},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":"n/a"},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":"n/a"},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":"n/a"},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":"n/a"},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":"n/a"},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":"n/a"},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":"n/a"},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":"n/a"},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":"n/a"},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A501)","v":"RL Capex 2006-07"},null,{"$f":"D496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2007-08",null,null,{"$f":"E496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M496","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N496","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O496","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P496","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q496","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R496","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S496","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U496","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V496","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W496","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$E$7:$F$56,2,FALSE)","v":"MEASURING DEVICES"}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A549,0),\"enter input\")","v":7.8950026837110086},{"$f":"'RAB remaining lives'!D554","v":0},{"$f":"'RAB remaining lives'!E554","v":0},{"$f":"'RAB remaining lives'!F554","v":0},{"$f":"'RAB remaining lives'!G554","v":0},{"$f":"'RAB remaining lives'!H554","v":0},{"$f":"'RAB remaining lives'!I554","v":0},{"$f":"'RAB remaining lives'!J554","v":0},{"$f":"'RAB remaining lives'!K554","v":0},{"$f":"'RAB remaining lives'!L554","v":0},{"$f":"'RAB remaining lives'!M554","v":0},{"$f":"'RAB remaining lives'!N554","v":0},{"$f":"'RAB remaining lives'!O554","v":0},{"$f":"'RAB remaining lives'!P554","v":0},{"$f":"'RAB remaining lives'!Q554","v":0},{"$f":"'RAB remaining lives'!R554","v":0},{"$f":"'RAB remaining lives'!S554","v":0},{"$f":"'RAB remaining lives'!T554","v":0},{"$f":"'RAB remaining lives'!U554","v":0},{"$f":"'RAB remaining lives'!V554","v":0},{"$f":"'RAB remaining lives'!W554","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A549,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A549,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A549,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A549,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577))))))","v":0},{"$f":"IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577))))))","v":0},{"$f":"IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577))))))","v":0},{"$f":"IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577))))))","v":0},{"$f":"IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577))))))","v":0},{"$f":"IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577))))))","v":0},{"$f":"IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577))))))","v":0},{"$f":"IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577))))))","v":0},{"$f":"IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577))))))","v":0},{"$f":"IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577))))))","v":0},{"$f":"IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577))))))","v":0},{"$f":"IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577))))))","v":0},{"$f":"IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577))))))","v":0},{"$f":"IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577))))))","v":0},{"$f":"IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577))))))","v":0},{"$f":"IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577))))))","v":0},{"$f":"IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577))))))","v":0},{"$f":"IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577))))))","v":0},{"$f":"IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577))))))","v":0},{"$f":"IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C549","v":7.8950026837110086},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":7.3686691714636083},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":6.8423356592162081},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":6.3160021469688079},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":5.7896686347214077},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":5.2633351224740075},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":4.7370016102266073},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":4.210668097979207},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":3.6843345857318064},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":3.1580010734844057},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":2.6316675612370051},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":2.1053340489896044},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":1.5790005367422038},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":1.0526670244948031},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.52633351224740255},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":1.9984014443252818E-15},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D549","v":0},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E549","v":0},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F549","v":0},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G549","v":0},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H549","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I549","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J549","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K549","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L549","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M549","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N549","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O549","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P549","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q549","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R549","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S549","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U549","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V549","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W549","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553))))","v":0},{"$f":"IF(AND(D577<1,E551=0),0,\nIF(E551=0,D577-1,\nIF(D577<1,E552,\n(((D577-1)*(D553-(D553/(D577))))+(E551*E552))/(E553))))","v":0},{"$f":"IF(AND(E577<1,F551=0),0,\nIF(F551=0,E577-1,\nIF(E577<1,F552,\n(((E577-1)*(E553-(E553/(E577))))+(F551*F552))/(F553))))","v":0},{"$f":"IF(AND(F577<1,G551=0),0,\nIF(G551=0,F577-1,\nIF(F577<1,G552,\n(((F577-1)*(F553-(F553/(F577))))+(G551*G552))/(G553))))","v":0},{"$f":"IF(AND(G577<1,H551=0),0,\nIF(H551=0,G577-1,\nIF(G577<1,H552,\n(((G577-1)*(G553-(G553/(G577))))+(H551*H552))/(H553))))","v":0},{"$f":"IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553))))","v":0},{"$f":"IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553))))","v":0},{"$f":"IF(AND(J577<1,K551=0),0,\nIF(K551=0,J577-1,\nIF(J577<1,K552,\n(((J577-1)*(J553-(J553/(J577))))+(K551*K552))/(K553))))","v":0},{"$f":"IF(AND(K577<1,L551=0),0,\nIF(L551=0,K577-1,\nIF(K577<1,L552,\n(((K577-1)*(K553-(K553/(K577))))+(L551*L552))/(L553))))","v":0},{"$f":"IF(AND(L577<1,M551=0),0,\nIF(M551=0,L577-1,\nIF(L577<1,M552,\n(((L577-1)*(L553-(L553/(L577))))+(M551*M552))/(M553))))","v":0},{"$f":"IF(AND(M577<1,N551=0),0,\nIF(N551=0,M577-1,\nIF(M577<1,N552,\n(((M577-1)*(M553-(M553/(M577))))+(N551*N552))/(N553))))","v":0},{"$f":"IF(AND(N577<1,O551=0),0,\nIF(O551=0,N577-1,\nIF(N577<1,O552,\n(((N577-1)*(N553-(N553/(N577))))+(O551*O552))/(O553))))","v":0},{"$f":"IF(AND(O577<1,P551=0),0,\nIF(P551=0,O577-1,\nIF(O577<1,P552,\n(((O577-1)*(O553-(O553/(O577))))+(P551*P552))/(P553))))","v":0},{"$f":"IF(AND(P577<1,Q551=0),0,\nIF(Q551=0,P577-1,\nIF(P577<1,Q552,\n(((P577-1)*(P553-(P553/(P577))))+(Q551*Q552))/(Q553))))","v":0},{"$f":"IF(AND(Q577<1,R551=0),0,\nIF(R551=0,Q577-1,\nIF(Q577<1,R552,\n(((Q577-1)*(Q553-(Q553/(Q577))))+(R551*R552))/(R553))))","v":0},{"$f":"IF(AND(R577<1,S551=0),0,\nIF(S551=0,R577-1,\nIF(R577<1,S552,\n(((R577-1)*(R553-(R553/(R577))))+(S551*S552))/(S553))))","v":0},{"$f":"IF(AND(S577<1,T551=0),0,\nIF(T551=0,S577-1,\nIF(S577<1,T552,\n(((S577-1)*(S553-(S553/(S577))))+(T551*T552))/(T553))))","v":0},{"$f":"IF(AND(T577<1,U551=0),0,\nIF(U551=0,T577-1,\nIF(T577<1,U552,\n(((T577-1)*(T553-(T553/(T577))))+(U551*U552))/(U553))))","v":0},{"$f":"IF(AND(U577<1,V551=0),0,\nIF(V551=0,U577-1,\nIF(U577<1,V552,\n(((U577-1)*(U553-(U553/(U577))))+(V551*V552))/(V553))))","v":0},{"$f":"IF(AND(V577<1,W551=0),0,\nIF(W551=0,V577-1,\nIF(V577<1,W552,\n(((V577-1)*(V553-(V553/(V577))))+(W551*W552))/(W553))))","v":0}]
[null,"RL Start TAB",{"$f":"C550","v":15},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":14},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":13},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":12},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":11},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":10},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-1))","v":9},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":8},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":7},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":6},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":5},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":4},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":3},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":2},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":1},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":0},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":0},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":0},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":0},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":0},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2006-07"},null,{"$f":"D550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J550","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K550","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L550","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M550","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N550","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O550","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P550","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q550","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R550","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S550","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U550","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V550","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W550","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":14},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":13},12.000000000000002,11,10,9,8,7,5.9999999999999991,5,4,3.0000000000000004,2,1,0,0,0,0,0,0]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$E$7:$F$56,2,FALSE)","v":"MOTOR VEHICLES"}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A603,0),\"enter input\")","v":3.72621823414774E-2},{"$f":"'RAB remaining lives'!D608","v":0},{"$f":"'RAB remaining lives'!E608","v":0},{"$f":"'RAB remaining lives'!F608","v":0},{"$f":"'RAB remaining lives'!G608","v":0},{"$f":"'RAB remaining lives'!H608","v":0},{"$f":"'RAB remaining lives'!I608","v":0},{"$f":"'RAB remaining lives'!J608","v":0},{"$f":"'RAB remaining lives'!K608","v":0},{"$f":"'RAB remaining lives'!L608","v":0},{"$f":"'RAB remaining lives'!M608","v":0},{"$f":"'RAB remaining lives'!N608","v":0},{"$f":"'RAB remaining lives'!O608","v":0},{"$f":"'RAB remaining lives'!P608","v":0},{"$f":"'RAB remaining lives'!Q608","v":0},{"$f":"'RAB remaining lives'!R608","v":0},{"$f":"'RAB remaining lives'!S608","v":0},{"$f":"'RAB remaining lives'!T608","v":0},{"$f":"'RAB remaining lives'!U608","v":0},{"$f":"'RAB remaining lives'!V608","v":0},{"$f":"'RAB remaining lives'!W608","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A603,0),\"enter input\")","v":8},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":8},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A603,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A603,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A603,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631))))))","v":0},{"$f":"IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631))))))","v":0},{"$f":"IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631))))))","v":0},{"$f":"IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631))))))","v":0},{"$f":"IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631))))))","v":0},{"$f":"IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631))))))","v":0},{"$f":"IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631))))))","v":0},{"$f":"IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631))))))","v":0},{"$f":"IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631))))))","v":0},{"$f":"IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631))))))","v":0},{"$f":"IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631))))))","v":0},{"$f":"IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631))))))","v":0},{"$f":"IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631))))))","v":0},{"$f":"IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631))))))","v":0},{"$f":"IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631))))))","v":0},{"$f":"IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631))))))","v":0},{"$f":"IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631))))))","v":0},{"$f":"IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631))))))","v":0},{"$f":"IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631))))))","v":0},{"$f":"IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C603","v":3.72621823414774E-2},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":3.2604409548792727E-2},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":2.7946636756108052E-2},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":2.3288863963423376E-2},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.86310911707387E-2},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.3973318378054024E-2},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":9.3155455853693482E-3},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":4.6577727926846732E-3},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A609)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D603","v":0},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E603","v":0},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F603","v":0},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G603","v":0},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H603","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I603","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J603","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K603","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L603","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M603","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N603","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O603","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P603","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q603","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R603","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S603","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T603","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U603","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V603","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W603","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607))))","v":0},{"$f":"IF(AND(D631<1,E605=0),0,\nIF(E605=0,D631-1,\nIF(D631<1,E606,\n(((D631-1)*(D607-(D607/(D631))))+(E605*E606))/(E607))))","v":0},{"$f":"IF(AND(E631<1,F605=0),0,\nIF(F605=0,E631-1,\nIF(E631<1,F606,\n(((E631-1)*(E607-(E607/(E631))))+(F605*F606))/(F607))))","v":0},{"$f":"IF(AND(F631<1,G605=0),0,\nIF(G605=0,F631-1,\nIF(F631<1,G606,\n(((F631-1)*(F607-(F607/(F631))))+(G605*G606))/(G607))))","v":0},{"$f":"IF(AND(G631<1,H605=0),0,\nIF(H605=0,G631-1,\nIF(G631<1,H606,\n(((G631-1)*(G607-(G607/(G631))))+(H605*H606))/(H607))))","v":0},{"$f":"IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607))))","v":0},{"$f":"IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607))))","v":0},{"$f":"IF(AND(J631<1,K605=0),0,\nIF(K605=0,J631-1,\nIF(J631<1,K606,\n(((J631-1)*(J607-(J607/(J631))))+(K605*K606))/(K607))))","v":0},{"$f":"IF(AND(K631<1,L605=0),0,\nIF(L605=0,K631-1,\nIF(K631<1,L606,\n(((K631-1)*(K607-(K607/(K631))))+(L605*L606))/(L607))))","v":0},{"$f":"IF(AND(L631<1,M605=0),0,\nIF(M605=0,L631-1,\nIF(L631<1,M606,\n(((L631-1)*(L607-(L607/(L631))))+(M605*M606))/(M607))))","v":0},{"$f":"IF(AND(M631<1,N605=0),0,\nIF(N605=0,M631-1,\nIF(M631<1,N606,\n(((M631-1)*(M607-(M607/(M631))))+(N605*N606))/(N607))))","v":0},{"$f":"IF(AND(N631<1,O605=0),0,\nIF(O605=0,N631-1,\nIF(N631<1,O606,\n(((N631-1)*(N607-(N607/(N631))))+(O605*O606))/(O607))))","v":0},{"$f":"IF(AND(O631<1,P605=0),0,\nIF(P605=0,O631-1,\nIF(O631<1,P606,\n(((O631-1)*(O607-(O607/(O631))))+(P605*P606))/(P607))))","v":0},{"$f":"IF(AND(P631<1,Q605=0),0,\nIF(Q605=0,P631-1,\nIF(P631<1,Q606,\n(((P631-1)*(P607-(P607/(P631))))+(Q605*Q606))/(Q607))))","v":0},{"$f":"IF(AND(Q631<1,R605=0),0,\nIF(R605=0,Q631-1,\nIF(Q631<1,R606,\n(((Q631-1)*(Q607-(Q607/(Q631))))+(R605*R606))/(R607))))","v":0},{"$f":"IF(AND(R631<1,S605=0),0,\nIF(S605=0,R631-1,\nIF(R631<1,S606,\n(((R631-1)*(R607-(R607/(R631))))+(S605*S606))/(S607))))","v":0},{"$f":"IF(AND(S631<1,T605=0),0,\nIF(T605=0,S631-1,\nIF(S631<1,T606,\n(((S631-1)*(S607-(S607/(S631))))+(T605*T606))/(T607))))","v":0},{"$f":"IF(AND(T631<1,U605=0),0,\nIF(U605=0,T631-1,\nIF(T631<1,U606,\n(((T631-1)*(T607-(T607/(T631))))+(U605*U606))/(U607))))","v":0},{"$f":"IF(AND(U631<1,V605=0),0,\nIF(V605=0,U631-1,\nIF(U631<1,V606,\n(((U631-1)*(U607-(U607/(U631))))+(V605*V606))/(V607))))","v":0},{"$f":"IF(AND(V631<1,W605=0),0,\nIF(W605=0,V631-1,\nIF(V631<1,W606,\n(((V631-1)*(V607-(V607/(V631))))+(W605*W606))/(W607))))","v":0}]
[null,"RL Start TAB",{"$f":"C604","v":8},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":7},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":6},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":5},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":4},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":3},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-1))","v":2},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":1},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":0},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":0},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":0},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":0},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":0},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":0},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":0},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":0},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":0},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":0},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":0},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":0},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A609)","v":"RL Capex 2006-07"},null,{"$f":"D604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J604","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K604","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L604","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M604","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N604","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O604","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P604","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q604","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R604","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S604","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T604","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U604","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V604","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W604","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":8},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":7},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$E$7:$F$56,2,FALSE)","v":"OTHER"}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A657,0),\"enter input\")","v":3.623206429729243},{"$f":"'RAB remaining lives'!D662","v":0},{"$f":"'RAB remaining lives'!E662","v":0},{"$f":"'RAB remaining lives'!F662","v":0},{"$f":"'RAB remaining lives'!G662","v":0},{"$f":"'RAB remaining lives'!H662","v":0},{"$f":"'RAB remaining lives'!I662","v":0},{"$f":"'RAB remaining lives'!J662","v":0},{"$f":"'RAB remaining lives'!K662","v":0},{"$f":"'RAB remaining lives'!L662","v":0},{"$f":"'RAB remaining lives'!M662","v":0},{"$f":"'RAB remaining lives'!N662","v":0},{"$f":"'RAB remaining lives'!O662","v":0},{"$f":"'RAB remaining lives'!P662","v":0},{"$f":"'RAB remaining lives'!Q662","v":0},{"$f":"'RAB remaining lives'!R662","v":0},{"$f":"'RAB remaining lives'!S662","v":0},{"$f":"'RAB remaining lives'!T662","v":0},{"$f":"'RAB remaining lives'!U662","v":0},{"$f":"'RAB remaining lives'!V662","v":0},{"$f":"'RAB remaining lives'!W662","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A657,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A657,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A657,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A657,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685))))))","v":0},{"$f":"IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685))))))","v":0},{"$f":"IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685))))))","v":0},{"$f":"IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685))))))","v":0},{"$f":"IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685))))))","v":0},{"$f":"IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685))))))","v":0},{"$f":"IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685))))))","v":0},{"$f":"IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685))))))","v":0},{"$f":"IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685))))))","v":0},{"$f":"IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685))))))","v":0},{"$f":"IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685))))))","v":0},{"$f":"IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685))))))","v":0},{"$f":"IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685))))))","v":0},{"$f":"IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685))))))","v":0},{"$f":"IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685))))))","v":0},{"$f":"IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685))))))","v":0},{"$f":"IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685))))))","v":0},{"$f":"IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685))))))","v":0},{"$f":"IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685))))))","v":0},{"$f":"IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C657","v":3.623206429729243},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":3.38165933441396},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":3.1401122390986771},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":2.8985651437833941},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":2.6570180484681112},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":2.4154709531528282},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":2.1739238578375453},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":1.9323767625222623},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":1.6908296672069794},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":1.4492825718916964},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":1.2077354765764134},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0.9661883812611306},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0.72464128594584776},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0.48309419063056491},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0.24154709531528204},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A663)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D657","v":0},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E657","v":0},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F657","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G657","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H657","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I657","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J657","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K657","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L657","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M657","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N657","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O657","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P657","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q657","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R657","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S657","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T657","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U657","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V657","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W657","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661))))","v":0},{"$f":"IF(AND(D685<1,E659=0),0,\nIF(E659=0,D685-1,\nIF(D685<1,E660,\n(((D685-1)*(D661-(D661/(D685))))+(E659*E660))/(E661))))","v":0},{"$f":"IF(AND(E685<1,F659=0),0,\nIF(F659=0,E685-1,\nIF(E685<1,F660,\n(((E685-1)*(E661-(E661/(E685))))+(F659*F660))/(F661))))","v":0},{"$f":"IF(AND(F685<1,G659=0),0,\nIF(G659=0,F685-1,\nIF(F685<1,G660,\n(((F685-1)*(F661-(F661/(F685))))+(G659*G660))/(G661))))","v":0},{"$f":"IF(AND(G685<1,H659=0),0,\nIF(H659=0,G685-1,\nIF(G685<1,H660,\n(((G685-1)*(G661-(G661/(G685))))+(H659*H660))/(H661))))","v":0},{"$f":"IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661))))","v":0},{"$f":"IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661))))","v":0},{"$f":"IF(AND(J685<1,K659=0),0,\nIF(K659=0,J685-1,\nIF(J685<1,K660,\n(((J685-1)*(J661-(J661/(J685))))+(K659*K660))/(K661))))","v":0},{"$f":"IF(AND(K685<1,L659=0),0,\nIF(L659=0,K685-1,\nIF(K685<1,L660,\n(((K685-1)*(K661-(K661/(K685))))+(L659*L660))/(L661))))","v":0},{"$f":"IF(AND(L685<1,M659=0),0,\nIF(M659=0,L685-1,\nIF(L685<1,M660,\n(((L685-1)*(L661-(L661/(L685))))+(M659*M660))/(M661))))","v":0},{"$f":"IF(AND(M685<1,N659=0),0,\nIF(N659=0,M685-1,\nIF(M685<1,N660,\n(((M685-1)*(M661-(M661/(M685))))+(N659*N660))/(N661))))","v":0},{"$f":"IF(AND(N685<1,O659=0),0,\nIF(O659=0,N685-1,\nIF(N685<1,O660,\n(((N685-1)*(N661-(N661/(N685))))+(O659*O660))/(O661))))","v":0},{"$f":"IF(AND(O685<1,P659=0),0,\nIF(P659=0,O685-1,\nIF(O685<1,P660,\n(((O685-1)*(O661-(O661/(O685))))+(P659*P660))/(P661))))","v":0},{"$f":"IF(AND(P685<1,Q659=0),0,\nIF(Q659=0,P685-1,\nIF(P685<1,Q660,\n(((P685-1)*(P661-(P661/(P685))))+(Q659*Q660))/(Q661))))","v":0},{"$f":"IF(AND(Q685<1,R659=0),0,\nIF(R659=0,Q685-1,\nIF(Q685<1,R660,\n(((Q685-1)*(Q661-(Q661/(Q685))))+(R659*R660))/(R661))))","v":0},{"$f":"IF(AND(R685<1,S659=0),0,\nIF(S659=0,R685-1,\nIF(R685<1,S660,\n(((R685-1)*(R661-(R661/(R685))))+(S659*S660))/(S661))))","v":0},{"$f":"IF(AND(S685<1,T659=0),0,\nIF(T659=0,S685-1,\nIF(S685<1,T660,\n(((S685-1)*(S661-(S661/(S685))))+(T659*T660))/(T661))))","v":0},{"$f":"IF(AND(T685<1,U659=0),0,\nIF(U659=0,T685-1,\nIF(T685<1,U660,\n(((T685-1)*(T661-(T661/(T685))))+(U659*U660))/(U661))))","v":0},{"$f":"IF(AND(U685<1,V659=0),0,\nIF(V659=0,U685-1,\nIF(U685<1,V660,\n(((U685-1)*(U661-(U661/(U685))))+(V659*V660))/(V661))))","v":0},{"$f":"IF(AND(V685<1,W659=0),0,\nIF(W659=0,V685-1,\nIF(V685<1,W660,\n(((V685-1)*(V661-(V661/(V685))))+(W659*W660))/(W661))))","v":0}]
[null,"RL Start TAB",{"$f":"C658","v":15},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":14},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":13},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":12},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":11},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":10},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-1))","v":9},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":8},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":7},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":6},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":5},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":4},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":3},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":2},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":1},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":0},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":0},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":0},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":0},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":0},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A663)","v":"RL Capex 2006-07"},null,{"$f":"D658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J658","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K658","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L658","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M658","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N658","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O658","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P658","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q658","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R658","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S658","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T658","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U658","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V658","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W658","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":14},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":13},12,11,10,9,8,6.9999999999999991,5.9999999999999991,5,4,3.0000000000000004,2,1,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$E$7:$F$56,2,FALSE)","v":"OVERHEAD LINES"}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A711,0),\"enter input\")","v":84.087087834508338},{"$f":"'RAB remaining lives'!D716","v":0},{"$f":"'RAB remaining lives'!E716","v":0},{"$f":"'RAB remaining lives'!F716","v":0},{"$f":"'RAB remaining lives'!G716","v":0},{"$f":"'RAB remaining lives'!H716","v":0},{"$f":"'RAB remaining lives'!I716","v":0},{"$f":"'RAB remaining lives'!J716","v":0},{"$f":"'RAB remaining lives'!K716","v":0},{"$f":"'RAB remaining lives'!L716","v":0},{"$f":"'RAB remaining lives'!M716","v":0},{"$f":"'RAB remaining lives'!N716","v":0},{"$f":"'RAB remaining lives'!O716","v":0},{"$f":"'RAB remaining lives'!P716","v":0},{"$f":"'RAB remaining lives'!Q716","v":0},{"$f":"'RAB remaining lives'!R716","v":0},{"$f":"'RAB remaining lives'!S716","v":0},{"$f":"'RAB remaining lives'!T716","v":0},{"$f":"'RAB remaining lives'!U716","v":0},{"$f":"'RAB remaining lives'!V716","v":0},{"$f":"'RAB remaining lives'!W716","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A711,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A711,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A711,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A711,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739))))))","v":0},{"$f":"IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739))))))","v":0},{"$f":"IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739))))))","v":0},{"$f":"IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739))))))","v":0},{"$f":"IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739))))))","v":0},{"$f":"IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739))))))","v":0},{"$f":"IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739))))))","v":0},{"$f":"IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739))))))","v":0},{"$f":"IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739))))))","v":0},{"$f":"IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739))))))","v":0},{"$f":"IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739))))))","v":0},{"$f":"IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739))))))","v":0},{"$f":"IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739))))))","v":0},{"$f":"IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739))))))","v":0},{"$f":"IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739))))))","v":0},{"$f":"IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739))))))","v":0},{"$f":"IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739))))))","v":0},{"$f":"IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739))))))","v":0},{"$f":"IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739))))))","v":0},{"$f":"IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C711","v":84.087087834508338},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":81.98491063864563},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":79.882733442782921},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":77.780556246920213},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":75.678379051057505},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":73.576201855194796},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":71.474024659332088},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":69.371847463469379},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":67.269670267606671},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":65.167493071743962},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":63.065315875881254},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":60.963138680018545},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":58.860961484155837},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":56.758784288293128},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":54.65660709243042},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":52.554429896567711},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":50.452252700705003},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":48.350075504842295},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":46.247898308979586},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":44.145721113116878},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":42.043543917254169}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D711","v":0},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E711","v":0},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F711","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G711","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H711","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I711","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J711","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K711","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L711","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M711","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N711","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O711","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P711","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q711","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R711","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S711","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T711","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U711","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V711","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W711","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715))))","v":0},{"$f":"IF(AND(D739<1,E713=0),0,\nIF(E713=0,D739-1,\nIF(D739<1,E714,\n(((D739-1)*(D715-(D715/(D739))))+(E713*E714))/(E715))))","v":0},{"$f":"IF(AND(E739<1,F713=0),0,\nIF(F713=0,E739-1,\nIF(E739<1,F714,\n(((E739-1)*(E715-(E715/(E739))))+(F713*F714))/(F715))))","v":0},{"$f":"IF(AND(F739<1,G713=0),0,\nIF(G713=0,F739-1,\nIF(F739<1,G714,\n(((F739-1)*(F715-(F715/(F739))))+(G713*G714))/(G715))))","v":0},{"$f":"IF(AND(G739<1,H713=0),0,\nIF(H713=0,G739-1,\nIF(G739<1,H714,\n(((G739-1)*(G715-(G715/(G739))))+(H713*H714))/(H715))))","v":0},{"$f":"IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715))))","v":0},{"$f":"IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715))))","v":0},{"$f":"IF(AND(J739<1,K713=0),0,\nIF(K713=0,J739-1,\nIF(J739<1,K714,\n(((J739-1)*(J715-(J715/(J739))))+(K713*K714))/(K715))))","v":0},{"$f":"IF(AND(K739<1,L713=0),0,\nIF(L713=0,K739-1,\nIF(K739<1,L714,\n(((K739-1)*(K715-(K715/(K739))))+(L713*L714))/(L715))))","v":0},{"$f":"IF(AND(L739<1,M713=0),0,\nIF(M713=0,L739-1,\nIF(L739<1,M714,\n(((L739-1)*(L715-(L715/(L739))))+(M713*M714))/(M715))))","v":0},{"$f":"IF(AND(M739<1,N713=0),0,\nIF(N713=0,M739-1,\nIF(M739<1,N714,\n(((M739-1)*(M715-(M715/(M739))))+(N713*N714))/(N715))))","v":0},{"$f":"IF(AND(N739<1,O713=0),0,\nIF(O713=0,N739-1,\nIF(N739<1,O714,\n(((N739-1)*(N715-(N715/(N739))))+(O713*O714))/(O715))))","v":0},{"$f":"IF(AND(O739<1,P713=0),0,\nIF(P713=0,O739-1,\nIF(O739<1,P714,\n(((O739-1)*(O715-(O715/(O739))))+(P713*P714))/(P715))))","v":0},{"$f":"IF(AND(P739<1,Q713=0),0,\nIF(Q713=0,P739-1,\nIF(P739<1,Q714,\n(((P739-1)*(P715-(P715/(P739))))+(Q713*Q714))/(Q715))))","v":0},{"$f":"IF(AND(Q739<1,R713=0),0,\nIF(R713=0,Q739-1,\nIF(Q739<1,R714,\n(((Q739-1)*(Q715-(Q715/(Q739))))+(R713*R714))/(R715))))","v":0},{"$f":"IF(AND(R739<1,S713=0),0,\nIF(S713=0,R739-1,\nIF(R739<1,S714,\n(((R739-1)*(R715-(R715/(R739))))+(S713*S714))/(S715))))","v":0},{"$f":"IF(AND(S739<1,T713=0),0,\nIF(T713=0,S739-1,\nIF(S739<1,T714,\n(((S739-1)*(S715-(S715/(S739))))+(T713*T714))/(T715))))","v":0},{"$f":"IF(AND(T739<1,U713=0),0,\nIF(U713=0,T739-1,\nIF(T739<1,U714,\n(((T739-1)*(T715-(T715/(T739))))+(U713*U714))/(U715))))","v":0},{"$f":"IF(AND(U739<1,V713=0),0,\nIF(V713=0,U739-1,\nIF(U739<1,V714,\n(((U739-1)*(U715-(U715/(U739))))+(V713*V714))/(V715))))","v":0},{"$f":"IF(AND(V739<1,W713=0),0,\nIF(W713=0,V739-1,\nIF(V739<1,W714,\n(((V739-1)*(V715-(V715/(V739))))+(W713*W714))/(W715))))","v":0}]
[null,"RL Start TAB",{"$f":"C712","v":40},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":39},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":38},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":37},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":36},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":35},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-1))","v":34},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":33},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":32},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":31},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":30},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":29},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":28},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":27},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":26},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":25},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":24},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":23},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":22},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":21},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2006-07"},null,{"$f":"D712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J712","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K712","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L712","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M712","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N712","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O712","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P712","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q712","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R712","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S712","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T712","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U712","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V712","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W712","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":39},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":38},37,36,35,34,33,32,31,30.000000000000004,29,28,27,26.000000000000004,25,24,23,22,21,20]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$E$7:$F$56,2,FALSE)","v":"SMOOTHING REACTOR"}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A765,0),\"enter input\")","v":1.8941118761356832},{"$f":"'RAB remaining lives'!D770","v":0},{"$f":"'RAB remaining lives'!E770","v":0},{"$f":"'RAB remaining lives'!F770","v":0},{"$f":"'RAB remaining lives'!G770","v":0},{"$f":"'RAB remaining lives'!H770","v":0},{"$f":"'RAB remaining lives'!I770","v":0},{"$f":"'RAB remaining lives'!J770","v":0},{"$f":"'RAB remaining lives'!K770","v":0},{"$f":"'RAB remaining lives'!L770","v":0},{"$f":"'RAB remaining lives'!M770","v":0},{"$f":"'RAB remaining lives'!N770","v":0},{"$f":"'RAB remaining lives'!O770","v":0},{"$f":"'RAB remaining lives'!P770","v":0},{"$f":"'RAB remaining lives'!Q770","v":0},{"$f":"'RAB remaining lives'!R770","v":0},{"$f":"'RAB remaining lives'!S770","v":0},{"$f":"'RAB remaining lives'!T770","v":0},{"$f":"'RAB remaining lives'!U770","v":0},{"$f":"'RAB remaining lives'!V770","v":0},{"$f":"'RAB remaining lives'!W770","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A765,0),\"enter input\")","v":25},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":25},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A765,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A765,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A765,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793))))))","v":0},{"$f":"IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793))))))","v":0},{"$f":"IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793))))))","v":0},{"$f":"IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793))))))","v":0},{"$f":"IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793))))))","v":0},{"$f":"IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793))))))","v":0},{"$f":"IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793))))))","v":0},{"$f":"IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793))))))","v":0},{"$f":"IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793))))))","v":0},{"$f":"IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793))))))","v":0},{"$f":"IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793))))))","v":0},{"$f":"IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793))))))","v":0},{"$f":"IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793))))))","v":0},{"$f":"IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793))))))","v":0},{"$f":"IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793))))))","v":0},{"$f":"IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793))))))","v":0},{"$f":"IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793))))))","v":0},{"$f":"IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793))))))","v":0},{"$f":"IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793))))))","v":0},{"$f":"IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C765","v":1.8941118761356832},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.8183474010902558},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.7425829260448285},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.6668184509994011},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.5910539759539737},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.5152895009085463},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.4395250258631189},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.3637605508176915},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.2879960757722642},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.2122316007268368},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.1364671256814094},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":1.060702650635982},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.98493817559055463},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.90917370054512725},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.83340922549969987},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.75764475045427249},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.6818802754088451},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.60611580036341772},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.53035132531799034},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.45458685027256301},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0.37882237522713569}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A771)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D765","v":0},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E765","v":0},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F765","v":0},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G765","v":0},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H765","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I765","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J765","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K765","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L765","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M765","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N765","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P765","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q765","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R765","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S765","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U765","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V765","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W765","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769))))","v":0},{"$f":"IF(AND(D793<1,E767=0),0,\nIF(E767=0,D793-1,\nIF(D793<1,E768,\n(((D793-1)*(D769-(D769/(D793))))+(E767*E768))/(E769))))","v":0},{"$f":"IF(AND(E793<1,F767=0),0,\nIF(F767=0,E793-1,\nIF(E793<1,F768,\n(((E793-1)*(E769-(E769/(E793))))+(F767*F768))/(F769))))","v":0},{"$f":"IF(AND(F793<1,G767=0),0,\nIF(G767=0,F793-1,\nIF(F793<1,G768,\n(((F793-1)*(F769-(F769/(F793))))+(G767*G768))/(G769))))","v":0},{"$f":"IF(AND(G793<1,H767=0),0,\nIF(H767=0,G793-1,\nIF(G793<1,H768,\n(((G793-1)*(G769-(G769/(G793))))+(H767*H768))/(H769))))","v":0},{"$f":"IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769))))","v":0},{"$f":"IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769))))","v":0},{"$f":"IF(AND(J793<1,K767=0),0,\nIF(K767=0,J793-1,\nIF(J793<1,K768,\n(((J793-1)*(J769-(J769/(J793))))+(K767*K768))/(K769))))","v":0},{"$f":"IF(AND(K793<1,L767=0),0,\nIF(L767=0,K793-1,\nIF(K793<1,L768,\n(((K793-1)*(K769-(K769/(K793))))+(L767*L768))/(L769))))","v":0},{"$f":"IF(AND(L793<1,M767=0),0,\nIF(M767=0,L793-1,\nIF(L793<1,M768,\n(((L793-1)*(L769-(L769/(L793))))+(M767*M768))/(M769))))","v":0},{"$f":"IF(AND(M793<1,N767=0),0,\nIF(N767=0,M793-1,\nIF(M793<1,N768,\n(((M793-1)*(M769-(M769/(M793))))+(N767*N768))/(N769))))","v":0},{"$f":"IF(AND(N793<1,O767=0),0,\nIF(O767=0,N793-1,\nIF(N793<1,O768,\n(((N793-1)*(N769-(N769/(N793))))+(O767*O768))/(O769))))","v":0},{"$f":"IF(AND(O793<1,P767=0),0,\nIF(P767=0,O793-1,\nIF(O793<1,P768,\n(((O793-1)*(O769-(O769/(O793))))+(P767*P768))/(P769))))","v":0},{"$f":"IF(AND(P793<1,Q767=0),0,\nIF(Q767=0,P793-1,\nIF(P793<1,Q768,\n(((P793-1)*(P769-(P769/(P793))))+(Q767*Q768))/(Q769))))","v":0},{"$f":"IF(AND(Q793<1,R767=0),0,\nIF(R767=0,Q793-1,\nIF(Q793<1,R768,\n(((Q793-1)*(Q769-(Q769/(Q793))))+(R767*R768))/(R769))))","v":0},{"$f":"IF(AND(R793<1,S767=0),0,\nIF(S767=0,R793-1,\nIF(R793<1,S768,\n(((R793-1)*(R769-(R769/(R793))))+(S767*S768))/(S769))))","v":0},{"$f":"IF(AND(S793<1,T767=0),0,\nIF(T767=0,S793-1,\nIF(S793<1,T768,\n(((S793-1)*(S769-(S769/(S793))))+(T767*T768))/(T769))))","v":0},{"$f":"IF(AND(T793<1,U767=0),0,\nIF(U767=0,T793-1,\nIF(T793<1,U768,\n(((T793-1)*(T769-(T769/(T793))))+(U767*U768))/(U769))))","v":0},{"$f":"IF(AND(U793<1,V767=0),0,\nIF(V767=0,U793-1,\nIF(U793<1,V768,\n(((U793-1)*(U769-(U769/(U793))))+(V767*V768))/(V769))))","v":0},{"$f":"IF(AND(V793<1,W767=0),0,\nIF(W767=0,V793-1,\nIF(V793<1,W768,\n(((V793-1)*(V769-(V769/(V793))))+(W767*W768))/(W769))))","v":0}]
[null,"RL Start TAB",{"$f":"C766","v":25},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":24},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":23},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":22},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":21},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":20},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-1))","v":19},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":18},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":17},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":16},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":15},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":14},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":13},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":12},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":11},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":10},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":9},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":8},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":7},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":6},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":5}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A771)","v":"RL Capex 2006-07"},null,{"$f":"D766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2007-08",null,null,{"$f":"E766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J766","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K766","v":25},24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L766","v":25},24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M766","v":25},24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N766","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O766","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P766","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q766","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R766","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S766","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T766","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U766","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V766","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W766","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":25},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":24.000000000000004},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":23},22,20.999999999999996,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$E$7:$F$56,2,FALSE)","v":"STATION POWER SUPPLY"}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A819,0),\"enter input\")","v":9.1362199358756797},{"$f":"'RAB remaining lives'!D824","v":0},{"$f":"'RAB remaining lives'!E824","v":0},{"$f":"'RAB remaining lives'!F824","v":0},{"$f":"'RAB remaining lives'!G824","v":0},{"$f":"'RAB remaining lives'!H824","v":0},{"$f":"'RAB remaining lives'!I824","v":0},{"$f":"'RAB remaining lives'!J824","v":0},{"$f":"'RAB remaining lives'!K824","v":0},{"$f":"'RAB remaining lives'!L824","v":0},{"$f":"'RAB remaining lives'!M824","v":0},{"$f":"'RAB remaining lives'!N824","v":0},{"$f":"'RAB remaining lives'!O824","v":0},{"$f":"'RAB remaining lives'!P824","v":0},{"$f":"'RAB remaining lives'!Q824","v":0},{"$f":"'RAB remaining lives'!R824","v":0},{"$f":"'RAB remaining lives'!S824","v":0},{"$f":"'RAB remaining lives'!T824","v":0},{"$f":"'RAB remaining lives'!U824","v":0},{"$f":"'RAB remaining lives'!V824","v":0},{"$f":"'RAB remaining lives'!W824","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A819,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A819,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A819,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A819,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847))))))","v":0},{"$f":"IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847))))))","v":0},{"$f":"IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847))))))","v":0},{"$f":"IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847))))))","v":0},{"$f":"IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847))))))","v":0},{"$f":"IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847))))))","v":0},{"$f":"IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847))))))","v":0},{"$f":"IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847))))))","v":0},{"$f":"IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847))))))","v":0},{"$f":"IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847))))))","v":0},{"$f":"IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847))))))","v":0},{"$f":"IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847))))))","v":0},{"$f":"IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847))))))","v":0},{"$f":"IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847))))))","v":0},{"$f":"IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847))))))","v":0},{"$f":"IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847))))))","v":0},{"$f":"IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847))))))","v":0},{"$f":"IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847))))))","v":0},{"$f":"IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847))))))","v":0},{"$f":"IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C819","v":9.1362199358756797},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":8.9078144374787875},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":8.6794089390818954},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":8.4510034406850032},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":8.222597942288111},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":7.9941924438912189},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":7.7657869454943267},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":7.5373814470974345},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":7.3089759487005423},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":7.0805704503036502},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":6.852164951906758},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":6.6237594535098658},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":6.3953539551129737},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":6.1669484567160815},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":5.9385429583191893},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":5.7101374599222972},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":5.481731961525405},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":5.2533264631285128},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":5.0249209647316206},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":4.7965154663347285},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":4.5681099679378363}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A825)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D819","v":0},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E819","v":0},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F819","v":0},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G819","v":0},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H819","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I819","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J819","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K819","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L819","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M819","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N819","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O819","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P819","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q819","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R819","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S819","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T819","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U819","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V819","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W819","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823))))","v":0},{"$f":"IF(AND(D847<1,E821=0),0,\nIF(E821=0,D847-1,\nIF(D847<1,E822,\n(((D847-1)*(D823-(D823/(D847))))+(E821*E822))/(E823))))","v":0},{"$f":"IF(AND(E847<1,F821=0),0,\nIF(F821=0,E847-1,\nIF(E847<1,F822,\n(((E847-1)*(E823-(E823/(E847))))+(F821*F822))/(F823))))","v":0},{"$f":"IF(AND(F847<1,G821=0),0,\nIF(G821=0,F847-1,\nIF(F847<1,G822,\n(((F847-1)*(F823-(F823/(F847))))+(G821*G822))/(G823))))","v":0},{"$f":"IF(AND(G847<1,H821=0),0,\nIF(H821=0,G847-1,\nIF(G847<1,H822,\n(((G847-1)*(G823-(G823/(G847))))+(H821*H822))/(H823))))","v":0},{"$f":"IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823))))","v":0},{"$f":"IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823))))","v":0},{"$f":"IF(AND(J847<1,K821=0),0,\nIF(K821=0,J847-1,\nIF(J847<1,K822,\n(((J847-1)*(J823-(J823/(J847))))+(K821*K822))/(K823))))","v":0},{"$f":"IF(AND(K847<1,L821=0),0,\nIF(L821=0,K847-1,\nIF(K847<1,L822,\n(((K847-1)*(K823-(K823/(K847))))+(L821*L822))/(L823))))","v":0},{"$f":"IF(AND(L847<1,M821=0),0,\nIF(M821=0,L847-1,\nIF(L847<1,M822,\n(((L847-1)*(L823-(L823/(L847))))+(M821*M822))/(M823))))","v":0},{"$f":"IF(AND(M847<1,N821=0),0,\nIF(N821=0,M847-1,\nIF(M847<1,N822,\n(((M847-1)*(M823-(M823/(M847))))+(N821*N822))/(N823))))","v":0},{"$f":"IF(AND(N847<1,O821=0),0,\nIF(O821=0,N847-1,\nIF(N847<1,O822,\n(((N847-1)*(N823-(N823/(N847))))+(O821*O822))/(O823))))","v":0},{"$f":"IF(AND(O847<1,P821=0),0,\nIF(P821=0,O847-1,\nIF(O847<1,P822,\n(((O847-1)*(O823-(O823/(O847))))+(P821*P822))/(P823))))","v":0},{"$f":"IF(AND(P847<1,Q821=0),0,\nIF(Q821=0,P847-1,\nIF(P847<1,Q822,\n(((P847-1)*(P823-(P823/(P847))))+(Q821*Q822))/(Q823))))","v":0},{"$f":"IF(AND(Q847<1,R821=0),0,\nIF(R821=0,Q847-1,\nIF(Q847<1,R822,\n(((Q847-1)*(Q823-(Q823/(Q847))))+(R821*R822))/(R823))))","v":0},{"$f":"IF(AND(R847<1,S821=0),0,\nIF(S821=0,R847-1,\nIF(R847<1,S822,\n(((R847-1)*(R823-(R823/(R847))))+(S821*S822))/(S823))))","v":0},{"$f":"IF(AND(S847<1,T821=0),0,\nIF(T821=0,S847-1,\nIF(S847<1,T822,\n(((S847-1)*(S823-(S823/(S847))))+(T821*T822))/(T823))))","v":0},{"$f":"IF(AND(T847<1,U821=0),0,\nIF(U821=0,T847-1,\nIF(T847<1,U822,\n(((T847-1)*(T823-(T823/(T847))))+(U821*U822))/(U823))))","v":0},{"$f":"IF(AND(U847<1,V821=0),0,\nIF(V821=0,U847-1,\nIF(U847<1,V822,\n(((U847-1)*(U823-(U823/(U847))))+(V821*V822))/(V823))))","v":0},{"$f":"IF(AND(V847<1,W821=0),0,\nIF(W821=0,V847-1,\nIF(V847<1,W822,\n(((V847-1)*(V823-(V823/(V847))))+(W821*W822))/(W823))))","v":0}]
[null,"RL Start TAB",{"$f":"C820","v":40},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":39},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":38},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":37},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":36},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":35},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-1))","v":34},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":33},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":32},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":31},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":30},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":29},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":28},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":27},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":26},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":25},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":24},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":23},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":22},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":21},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A825)","v":"RL Capex 2006-07"},null,{"$f":"D820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J820","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K820","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L820","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M820","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N820","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P820","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q820","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R820","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S820","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T820","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U820","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V820","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W820","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":39},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":38},37,36,35,33.999999999999993,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$E$7:$F$56,2,FALSE)","v":"SWITCHYARD COMPONENTS"}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A873,0),\"enter input\")","v":3.8140525505823093},{"$f":"'RAB remaining lives'!D878","v":0},{"$f":"'RAB remaining lives'!E878","v":0},{"$f":"'RAB remaining lives'!F878","v":0},{"$f":"'RAB remaining lives'!G878","v":0},{"$f":"'RAB remaining lives'!H878","v":0},{"$f":"'RAB remaining lives'!I878","v":0},{"$f":"'RAB remaining lives'!J878","v":0},{"$f":"'RAB remaining lives'!K878","v":0},{"$f":"'RAB remaining lives'!L878","v":0},{"$f":"'RAB remaining lives'!M878","v":0},{"$f":"'RAB remaining lives'!N878","v":0},{"$f":"'RAB remaining lives'!O878","v":0},{"$f":"'RAB remaining lives'!P878","v":0},{"$f":"'RAB remaining lives'!Q878","v":0},{"$f":"'RAB remaining lives'!R878","v":0},{"$f":"'RAB remaining lives'!S878","v":0},{"$f":"'RAB remaining lives'!T878","v":0},{"$f":"'RAB remaining lives'!U878","v":0},{"$f":"'RAB remaining lives'!V878","v":0},{"$f":"'RAB remaining lives'!W878","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A873,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A873,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A873,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A873,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901))))))","v":0},{"$f":"IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901))))))","v":0},{"$f":"IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901))))))","v":0},{"$f":"IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901))))))","v":0},{"$f":"IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901))))))","v":0},{"$f":"IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901))))))","v":0},{"$f":"IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901))))))","v":0},{"$f":"IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901))))))","v":0},{"$f":"IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901))))))","v":0},{"$f":"IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901))))))","v":0},{"$f":"IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901))))))","v":0},{"$f":"IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901))))))","v":0},{"$f":"IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901))))))","v":0},{"$f":"IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901))))))","v":0},{"$f":"IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901))))))","v":0},{"$f":"IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901))))))","v":0},{"$f":"IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901))))))","v":0},{"$f":"IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901))))))","v":0},{"$f":"IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901))))))","v":0},{"$f":"IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C873","v":3.8140525505823093},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.7187012368177514},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.6233499230531936},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.5279986092886357},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.4326472955240779},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.33729598175952},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.2419446679949622},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.1465933542304043},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":3.0512420404658465},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.9558907267012886},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.8605394129367308},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.7651880991721729},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.669836785407615},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.5744854716430572},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.4791341578784993},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.3837828441139415},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.2884315303493836},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.1930802165848258},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.0977289028202679},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":2.0023775890557101},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":1.9070262752911524}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D873","v":0},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E873","v":0},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F873","v":0},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G873","v":0},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H873","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I873","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J873","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K873","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L873","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M873","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O873","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P873","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q873","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R873","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S873","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T873","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U873","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V873","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W873","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877))))","v":0},{"$f":"IF(AND(D901<1,E875=0),0,\nIF(E875=0,D901-1,\nIF(D901<1,E876,\n(((D901-1)*(D877-(D877/(D901))))+(E875*E876))/(E877))))","v":0},{"$f":"IF(AND(E901<1,F875=0),0,\nIF(F875=0,E901-1,\nIF(E901<1,F876,\n(((E901-1)*(E877-(E877/(E901))))+(F875*F876))/(F877))))","v":0},{"$f":"IF(AND(F901<1,G875=0),0,\nIF(G875=0,F901-1,\nIF(F901<1,G876,\n(((F901-1)*(F877-(F877/(F901))))+(G875*G876))/(G877))))","v":0},{"$f":"IF(AND(G901<1,H875=0),0,\nIF(H875=0,G901-1,\nIF(G901<1,H876,\n(((G901-1)*(G877-(G877/(G901))))+(H875*H876))/(H877))))","v":0},{"$f":"IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877))))","v":0},{"$f":"IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877))))","v":0},{"$f":"IF(AND(J901<1,K875=0),0,\nIF(K875=0,J901-1,\nIF(J901<1,K876,\n(((J901-1)*(J877-(J877/(J901))))+(K875*K876))/(K877))))","v":0},{"$f":"IF(AND(K901<1,L875=0),0,\nIF(L875=0,K901-1,\nIF(K901<1,L876,\n(((K901-1)*(K877-(K877/(K901))))+(L875*L876))/(L877))))","v":0},{"$f":"IF(AND(L901<1,M875=0),0,\nIF(M875=0,L901-1,\nIF(L901<1,M876,\n(((L901-1)*(L877-(L877/(L901))))+(M875*M876))/(M877))))","v":0},{"$f":"IF(AND(M901<1,N875=0),0,\nIF(N875=0,M901-1,\nIF(M901<1,N876,\n(((M901-1)*(M877-(M877/(M901))))+(N875*N876))/(N877))))","v":0},{"$f":"IF(AND(N901<1,O875=0),0,\nIF(O875=0,N901-1,\nIF(N901<1,O876,\n(((N901-1)*(N877-(N877/(N901))))+(O875*O876))/(O877))))","v":0},{"$f":"IF(AND(O901<1,P875=0),0,\nIF(P875=0,O901-1,\nIF(O901<1,P876,\n(((O901-1)*(O877-(O877/(O901))))+(P875*P876))/(P877))))","v":0},{"$f":"IF(AND(P901<1,Q875=0),0,\nIF(Q875=0,P901-1,\nIF(P901<1,Q876,\n(((P901-1)*(P877-(P877/(P901))))+(Q875*Q876))/(Q877))))","v":0},{"$f":"IF(AND(Q901<1,R875=0),0,\nIF(R875=0,Q901-1,\nIF(Q901<1,R876,\n(((Q901-1)*(Q877-(Q877/(Q901))))+(R875*R876))/(R877))))","v":0},{"$f":"IF(AND(R901<1,S875=0),0,\nIF(S875=0,R901-1,\nIF(R901<1,S876,\n(((R901-1)*(R877-(R877/(R901))))+(S875*S876))/(S877))))","v":0},{"$f":"IF(AND(S901<1,T875=0),0,\nIF(T875=0,S901-1,\nIF(S901<1,T876,\n(((S901-1)*(S877-(S877/(S901))))+(T875*T876))/(T877))))","v":0},{"$f":"IF(AND(T901<1,U875=0),0,\nIF(U875=0,T901-1,\nIF(T901<1,U876,\n(((T901-1)*(T877-(T877/(T901))))+(U875*U876))/(U877))))","v":0},{"$f":"IF(AND(U901<1,V875=0),0,\nIF(V875=0,U901-1,\nIF(U901<1,V876,\n(((U901-1)*(U877-(U877/(U901))))+(V875*V876))/(V877))))","v":0},{"$f":"IF(AND(V901<1,W875=0),0,\nIF(W875=0,V901-1,\nIF(V901<1,W876,\n(((V901-1)*(V877-(V877/(V901))))+(W875*W876))/(W877))))","v":0}]
[null,"RL Start TAB",{"$f":"C874","v":40},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":39},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":38},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":37},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":36},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":35},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-1))","v":34},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":33},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":32},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":31},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":30},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":29},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":28},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":27},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":26},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":25},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":24},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":23},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":22},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":21},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2006-07"},null,{"$f":"D874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J874","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K874","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L874","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M874","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O874","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P874","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q874","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R874","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S874","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T874","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U874","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V874","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W874","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":39},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":38},37,36,35,34,33,32,31,30,29,28,27,25.999999999999996,25,24,23,22,21,20]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$E$7:$F$56,2,FALSE)","v":"VALVE COOLING"}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A927,0),\"enter input\")","v":0.64571995777352853},{"$f":"'RAB remaining lives'!D932","v":0},{"$f":"'RAB remaining lives'!E932","v":0},{"$f":"'RAB remaining lives'!F932","v":0},{"$f":"'RAB remaining lives'!G932","v":0},{"$f":"'RAB remaining lives'!H932","v":0},{"$f":"'RAB remaining lives'!I932","v":0},{"$f":"'RAB remaining lives'!J932","v":0},{"$f":"'RAB remaining lives'!K932","v":0},{"$f":"'RAB remaining lives'!L932","v":0},{"$f":"'RAB remaining lives'!M932","v":0},{"$f":"'RAB remaining lives'!N932","v":0},{"$f":"'RAB remaining lives'!O932","v":0},{"$f":"'RAB remaining lives'!P932","v":0},{"$f":"'RAB remaining lives'!Q932","v":0},{"$f":"'RAB remaining lives'!R932","v":0},{"$f":"'RAB remaining lives'!S932","v":0},{"$f":"'RAB remaining lives'!T932","v":0},{"$f":"'RAB remaining lives'!U932","v":0},{"$f":"'RAB remaining lives'!V932","v":0},{"$f":"'RAB remaining lives'!W932","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A927,0),\"enter input\")","v":15},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":15},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A927,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A927,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A927,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955))))))","v":0},{"$f":"IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955))))))","v":0},{"$f":"IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955))))))","v":0},{"$f":"IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955))))))","v":0},{"$f":"IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955))))))","v":0},{"$f":"IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955))))))","v":0},{"$f":"IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955))))))","v":0},{"$f":"IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955))))))","v":0},{"$f":"IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955))))))","v":0},{"$f":"IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955))))))","v":0},{"$f":"IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955))))))","v":0},{"$f":"IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955))))))","v":0},{"$f":"IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955))))))","v":0},{"$f":"IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955))))))","v":0},{"$f":"IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955))))))","v":0},{"$f":"IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955))))))","v":0},{"$f":"IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955))))))","v":0},{"$f":"IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955))))))","v":0},{"$f":"IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955))))))","v":0},{"$f":"IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C927","v":0.64571995777352853},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.6026719605886266},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.55962396340372467},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.51657596621882274},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.4735279690339208},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.43047997184901887},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.38743197466411694},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.34438397747921501},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.30133598029431308},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.25828798310941115},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.21523998592450924},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.17219198873960734},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0.12914399155470543},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":8.609599436980353E-2},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":4.3047997184901626E-2},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A933)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D927","v":0},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E927","v":0},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F927","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G927","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H927","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I927","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J927","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K927","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L927","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M927","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N927","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O927","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P927","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q927","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R927","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S927","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T927","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V927","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W927","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931))))","v":0},{"$f":"IF(AND(D955<1,E929=0),0,\nIF(E929=0,D955-1,\nIF(D955<1,E930,\n(((D955-1)*(D931-(D931/(D955))))+(E929*E930))/(E931))))","v":0},{"$f":"IF(AND(E955<1,F929=0),0,\nIF(F929=0,E955-1,\nIF(E955<1,F930,\n(((E955-1)*(E931-(E931/(E955))))+(F929*F930))/(F931))))","v":0},{"$f":"IF(AND(F955<1,G929=0),0,\nIF(G929=0,F955-1,\nIF(F955<1,G930,\n(((F955-1)*(F931-(F931/(F955))))+(G929*G930))/(G931))))","v":0},{"$f":"IF(AND(G955<1,H929=0),0,\nIF(H929=0,G955-1,\nIF(G955<1,H930,\n(((G955-1)*(G931-(G931/(G955))))+(H929*H930))/(H931))))","v":0},{"$f":"IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931))))","v":0},{"$f":"IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931))))","v":0},{"$f":"IF(AND(J955<1,K929=0),0,\nIF(K929=0,J955-1,\nIF(J955<1,K930,\n(((J955-1)*(J931-(J931/(J955))))+(K929*K930))/(K931))))","v":0},{"$f":"IF(AND(K955<1,L929=0),0,\nIF(L929=0,K955-1,\nIF(K955<1,L930,\n(((K955-1)*(K931-(K931/(K955))))+(L929*L930))/(L931))))","v":0},{"$f":"IF(AND(L955<1,M929=0),0,\nIF(M929=0,L955-1,\nIF(L955<1,M930,\n(((L955-1)*(L931-(L931/(L955))))+(M929*M930))/(M931))))","v":0},{"$f":"IF(AND(M955<1,N929=0),0,\nIF(N929=0,M955-1,\nIF(M955<1,N930,\n(((M955-1)*(M931-(M931/(M955))))+(N929*N930))/(N931))))","v":0},{"$f":"IF(AND(N955<1,O929=0),0,\nIF(O929=0,N955-1,\nIF(N955<1,O930,\n(((N955-1)*(N931-(N931/(N955))))+(O929*O930))/(O931))))","v":0},{"$f":"IF(AND(O955<1,P929=0),0,\nIF(P929=0,O955-1,\nIF(O955<1,P930,\n(((O955-1)*(O931-(O931/(O955))))+(P929*P930))/(P931))))","v":0},{"$f":"IF(AND(P955<1,Q929=0),0,\nIF(Q929=0,P955-1,\nIF(P955<1,Q930,\n(((P955-1)*(P931-(P931/(P955))))+(Q929*Q930))/(Q931))))","v":0},{"$f":"IF(AND(Q955<1,R929=0),0,\nIF(R929=0,Q955-1,\nIF(Q955<1,R930,\n(((Q955-1)*(Q931-(Q931/(Q955))))+(R929*R930))/(R931))))","v":0},{"$f":"IF(AND(R955<1,S929=0),0,\nIF(S929=0,R955-1,\nIF(R955<1,S930,\n(((R955-1)*(R931-(R931/(R955))))+(S929*S930))/(S931))))","v":0},{"$f":"IF(AND(S955<1,T929=0),0,\nIF(T929=0,S955-1,\nIF(S955<1,T930,\n(((S955-1)*(S931-(S931/(S955))))+(T929*T930))/(T931))))","v":0},{"$f":"IF(AND(T955<1,U929=0),0,\nIF(U929=0,T955-1,\nIF(T955<1,U930,\n(((T955-1)*(T931-(T931/(T955))))+(U929*U930))/(U931))))","v":0},{"$f":"IF(AND(U955<1,V929=0),0,\nIF(V929=0,U955-1,\nIF(U955<1,V930,\n(((U955-1)*(U931-(U931/(U955))))+(V929*V930))/(V931))))","v":0},{"$f":"IF(AND(V955<1,W929=0),0,\nIF(W929=0,V955-1,\nIF(V955<1,W930,\n(((V955-1)*(V931-(V931/(V955))))+(W929*W930))/(W931))))","v":0}]
[null,"RL Start TAB",{"$f":"C928","v":15},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":14},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":13},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":12},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":11},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":10},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-1))","v":9},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":8},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":7},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":6},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":5},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":4},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":3},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":2},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":1},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":0},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":0},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":0},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":0},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":0},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A933)","v":"RL Capex 2006-07"},null,{"$f":"D928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J928","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K928","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L928","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M928","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N928","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O928","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P928","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q928","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R928","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S928","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T928","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U928","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V928","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W928","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":15.000000000000002},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":14},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":13},12,11,10.000000000000002,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$E$7:$F$56,2,FALSE)","v":"VALVE HALL"}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A981,0),\"enter input\")","v":32.331915752340329},{"$f":"'RAB remaining lives'!D986","v":0},{"$f":"'RAB remaining lives'!E986","v":9.1420000000000001E-2},{"$f":"'RAB remaining lives'!F986","v":0},{"$f":"'RAB remaining lives'!G986","v":0},{"$f":"'RAB remaining lives'!H986","v":0},{"$f":"'RAB remaining lives'!I986","v":0},{"$f":"'RAB remaining lives'!J986","v":0},{"$f":"'RAB remaining lives'!K986","v":0},{"$f":"'RAB remaining lives'!L986","v":0},{"$f":"'RAB remaining lives'!M986","v":0},{"$f":"'RAB remaining lives'!N986","v":0},{"$f":"'RAB remaining lives'!O986","v":0},{"$f":"'RAB remaining lives'!P986","v":0},{"$f":"'RAB remaining lives'!Q986","v":0},{"$f":"'RAB remaining lives'!R986","v":0},{"$f":"'RAB remaining lives'!S986","v":0},{"$f":"'RAB remaining lives'!T986","v":0},{"$f":"'RAB remaining lives'!U986","v":0},{"$f":"'RAB remaining lives'!V986","v":0},{"$f":"'RAB remaining lives'!W986","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A981,0),\"enter input\")","v":30},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":30},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A981,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A981,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A981,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009))))))","v":0},{"$f":"IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009))))))","v":0},{"$f":"IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009))))))","v":0},{"$f":"IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009))))))","v":0},{"$f":"IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009))))))","v":0},{"$f":"IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009))))))","v":0},{"$f":"IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009))))))","v":0},{"$f":"IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009))))))","v":0},{"$f":"IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009))))))","v":0},{"$f":"IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009))))))","v":0},{"$f":"IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009))))))","v":0},{"$f":"IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009))))))","v":0},{"$f":"IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009))))))","v":0},{"$f":"IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009))))))","v":0},{"$f":"IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009))))))","v":0},{"$f":"IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009))))))","v":0},{"$f":"IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009))))))","v":0},{"$f":"IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009))))))","v":0},{"$f":"IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009))))))","v":0},{"$f":"IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C981","v":32.331915752340329},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":31.254185227262319},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":30.176454702184309},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":29.098724177106298},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":28.020993652028288},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":26.943263126950278},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":25.865532601872268},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":24.787802076794257},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":23.710071551716247},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":22.632341026638237},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":21.554610501560227},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":20.476879976482216},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":19.399149451404206},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":18.321418926326196},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":17.243688401248185},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":16.165957876170175},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":15.088227351092165},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":14.010496826014155},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":12.932766300936144},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":11.855035775858134},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":10.777305250780124}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A987)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D981","v":0},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E981","v":9.1420000000000001E-2},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":8.8372666666666669E-2},8.5325333333333336E-2,8.2278000000000004E-2,7.9230666666666671E-2,7.6183333333333339E-2,7.3136000000000007E-2,7.0088666666666674E-2,6.7041333333333342E-2,6.3994000000000009E-2,6.0946666666666677E-2,5.7899333333333344E-2,5.4852000000000012E-2,5.1804666666666679E-2,4.8757333333333347E-2,4.5710000000000015E-2,4.2662666666666682E-2,3.961533333333335E-2,3.6568000000000017E-2]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F981","v":0},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G981","v":0},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H981","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I981","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J981","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K981","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L981","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M981","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N981","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O981","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P981","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q981","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R981","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S981","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T981","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U981","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V981","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W981","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985))))","v":0},{"$f":"IF(AND(D1009<1,E983=0),0,\nIF(E983=0,D1009-1,\nIF(D1009<1,E984,\n(((D1009-1)*(D985-(D985/(D1009))))+(E983*E984))/(E985))))","v":0},{"$f":"IF(AND(E1009<1,F983=0),0,\nIF(F983=0,E1009-1,\nIF(E1009<1,F984,\n(((E1009-1)*(E985-(E985/(E1009))))+(F983*F984))/(F985))))","v":0},{"$f":"IF(AND(F1009<1,G983=0),0,\nIF(G983=0,F1009-1,\nIF(F1009<1,G984,\n(((F1009-1)*(F985-(F985/(F1009))))+(G983*G984))/(G985))))","v":0},{"$f":"IF(AND(G1009<1,H983=0),0,\nIF(H983=0,G1009-1,\nIF(G1009<1,H984,\n(((G1009-1)*(G985-(G985/(G1009))))+(H983*H984))/(H985))))","v":0},{"$f":"IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985))))","v":0},{"$f":"IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985))))","v":0},{"$f":"IF(AND(J1009<1,K983=0),0,\nIF(K983=0,J1009-1,\nIF(J1009<1,K984,\n(((J1009-1)*(J985-(J985/(J1009))))+(K983*K984))/(K985))))","v":0},{"$f":"IF(AND(K1009<1,L983=0),0,\nIF(L983=0,K1009-1,\nIF(K1009<1,L984,\n(((K1009-1)*(K985-(K985/(K1009))))+(L983*L984))/(L985))))","v":0},{"$f":"IF(AND(L1009<1,M983=0),0,\nIF(M983=0,L1009-1,\nIF(L1009<1,M984,\n(((L1009-1)*(L985-(L985/(L1009))))+(M983*M984))/(M985))))","v":0},{"$f":"IF(AND(M1009<1,N983=0),0,\nIF(N983=0,M1009-1,\nIF(M1009<1,N984,\n(((M1009-1)*(M985-(M985/(M1009))))+(N983*N984))/(N985))))","v":0},{"$f":"IF(AND(N1009<1,O983=0),0,\nIF(O983=0,N1009-1,\nIF(N1009<1,O984,\n(((N1009-1)*(N985-(N985/(N1009))))+(O983*O984))/(O985))))","v":0},{"$f":"IF(AND(O1009<1,P983=0),0,\nIF(P983=0,O1009-1,\nIF(O1009<1,P984,\n(((O1009-1)*(O985-(O985/(O1009))))+(P983*P984))/(P985))))","v":0},{"$f":"IF(AND(P1009<1,Q983=0),0,\nIF(Q983=0,P1009-1,\nIF(P1009<1,Q984,\n(((P1009-1)*(P985-(P985/(P1009))))+(Q983*Q984))/(Q985))))","v":0},{"$f":"IF(AND(Q1009<1,R983=0),0,\nIF(R983=0,Q1009-1,\nIF(Q1009<1,R984,\n(((Q1009-1)*(Q985-(Q985/(Q1009))))+(R983*R984))/(R985))))","v":0},{"$f":"IF(AND(R1009<1,S983=0),0,\nIF(S983=0,R1009-1,\nIF(R1009<1,S984,\n(((R1009-1)*(R985-(R985/(R1009))))+(S983*S984))/(S985))))","v":0},{"$f":"IF(AND(S1009<1,T983=0),0,\nIF(T983=0,S1009-1,\nIF(S1009<1,T984,\n(((S1009-1)*(S985-(S985/(S1009))))+(T983*T984))/(T985))))","v":0},{"$f":"IF(AND(T1009<1,U983=0),0,\nIF(U983=0,T1009-1,\nIF(T1009<1,U984,\n(((T1009-1)*(T985-(T985/(T1009))))+(U983*U984))/(U985))))","v":0},{"$f":"IF(AND(U1009<1,V983=0),0,\nIF(V983=0,U1009-1,\nIF(U1009<1,V984,\n(((U1009-1)*(U985-(U985/(U1009))))+(V983*V984))/(V985))))","v":0},{"$f":"IF(AND(V1009<1,W983=0),0,\nIF(W983=0,V1009-1,\nIF(V1009<1,W984,\n(((V1009-1)*(V985-(V985/(V1009))))+(W983*W984))/(W985))))","v":0}]
[null,"RL Start TAB",{"$f":"C982","v":30},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":29},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":28},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":27},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":26},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":25},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-1))","v":24},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":23},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":22},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":21},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":20},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":19},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":18},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":17},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":16},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":15},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":14},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":13},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":12},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":11},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":10}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A987)","v":"RL Capex 2006-07"},null,{"$f":"D982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[null,"RL Capex 2007-08",null,null,{"$f":"E982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J982","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K982","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L982","v":30},29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M982","v":30},29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N982","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O982","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P982","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q982","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R982","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S982","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T982","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U982","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V982","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W982","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":30},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":29},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":28.006040728059009},27.006055598276159,26.006071612108137,25.006088906757761,24.006107642289624,23.006128006598839,22.006150221734469,21.006174552029321,20.006201314667845,19.006230893590338,18.006263758030475,17.006300487593208,16.006341806733712,15.006388633022569,14.006442146087853,13.006503888362744,12.0065759161833,11.006661033261027,10.006763164159958]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1035,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1040","v":0},{"$f":"'RAB remaining lives'!E1040","v":0},{"$f":"'RAB remaining lives'!F1040","v":0},{"$f":"'RAB remaining lives'!G1040","v":0},{"$f":"'RAB remaining lives'!H1040","v":0},{"$f":"'RAB remaining lives'!I1040","v":0},{"$f":"'RAB remaining lives'!J1040","v":0},{"$f":"'RAB remaining lives'!K1040","v":0},{"$f":"'RAB remaining lives'!L1040","v":0},{"$f":"'RAB remaining lives'!M1040","v":0},{"$f":"'RAB remaining lives'!N1040","v":0},{"$f":"'RAB remaining lives'!O1040","v":0},{"$f":"'RAB remaining lives'!P1040","v":0},{"$f":"'RAB remaining lives'!Q1040","v":0},{"$f":"'RAB remaining lives'!R1040","v":0},{"$f":"'RAB remaining lives'!S1040","v":0},{"$f":"'RAB remaining lives'!T1040","v":0},{"$f":"'RAB remaining lives'!U1040","v":0},{"$f":"'RAB remaining lives'!V1040","v":0},{"$f":"'RAB remaining lives'!W1040","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1035,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1035,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1035,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1035,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063))))))","v":0},{"$f":"IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063))))))","v":0},{"$f":"IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063))))))","v":0},{"$f":"IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063))))))","v":0},{"$f":"IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063))))))","v":0},{"$f":"IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063))))))","v":0},{"$f":"IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063))))))","v":0},{"$f":"IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063))))))","v":0},{"$f":"IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063))))))","v":0},{"$f":"IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063))))))","v":0},{"$f":"IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063))))))","v":0},{"$f":"IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063))))))","v":0},{"$f":"IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063))))))","v":0},{"$f":"IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063))))))","v":0},{"$f":"IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063))))))","v":0},{"$f":"IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063))))))","v":0},{"$f":"IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063))))))","v":0},{"$f":"IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063))))))","v":0},{"$f":"IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063))))))","v":0},{"$f":"IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1035","v":0},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1035","v":0},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1035","v":0},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1035","v":0},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1035","v":0},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1035","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1035","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1035","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1035","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1035","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1035","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1035","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1035","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1035","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1035","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1035","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1035","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1035","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1035","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1035","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1035","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039))))","v":0},{"$f":"IF(AND(D1063<1,E1037=0),0,\nIF(E1037=0,D1063-1,\nIF(D1063<1,E1038,\n(((D1063-1)*(D1039-(D1039/(D1063))))+(E1037*E1038))/(E1039))))","v":0},{"$f":"IF(AND(E1063<1,F1037=0),0,\nIF(F1037=0,E1063-1,\nIF(E1063<1,F1038,\n(((E1063-1)*(E1039-(E1039/(E1063))))+(F1037*F1038))/(F1039))))","v":0},{"$f":"IF(AND(F1063<1,G1037=0),0,\nIF(G1037=0,F1063-1,\nIF(F1063<1,G1038,\n(((F1063-1)*(F1039-(F1039/(F1063))))+(G1037*G1038))/(G1039))))","v":0},{"$f":"IF(AND(G1063<1,H1037=0),0,\nIF(H1037=0,G1063-1,\nIF(G1063<1,H1038,\n(((G1063-1)*(G1039-(G1039/(G1063))))+(H1037*H1038))/(H1039))))","v":0},{"$f":"IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039))))","v":0},{"$f":"IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039))))","v":0},{"$f":"IF(AND(J1063<1,K1037=0),0,\nIF(K1037=0,J1063-1,\nIF(J1063<1,K1038,\n(((J1063-1)*(J1039-(J1039/(J1063))))+(K1037*K1038))/(K1039))))","v":0},{"$f":"IF(AND(K1063<1,L1037=0),0,\nIF(L1037=0,K1063-1,\nIF(K1063<1,L1038,\n(((K1063-1)*(K1039-(K1039/(K1063))))+(L1037*L1038))/(L1039))))","v":0},{"$f":"IF(AND(L1063<1,M1037=0),0,\nIF(M1037=0,L1063-1,\nIF(L1063<1,M1038,\n(((L1063-1)*(L1039-(L1039/(L1063))))+(M1037*M1038))/(M1039))))","v":0},{"$f":"IF(AND(M1063<1,N1037=0),0,\nIF(N1037=0,M1063-1,\nIF(M1063<1,N1038,\n(((M1063-1)*(M1039-(M1039/(M1063))))+(N1037*N1038))/(N1039))))","v":0},{"$f":"IF(AND(N1063<1,O1037=0),0,\nIF(O1037=0,N1063-1,\nIF(N1063<1,O1038,\n(((N1063-1)*(N1039-(N1039/(N1063))))+(O1037*O1038))/(O1039))))","v":0},{"$f":"IF(AND(O1063<1,P1037=0),0,\nIF(P1037=0,O1063-1,\nIF(O1063<1,P1038,\n(((O1063-1)*(O1039-(O1039/(O1063))))+(P1037*P1038))/(P1039))))","v":0},{"$f":"IF(AND(P1063<1,Q1037=0),0,\nIF(Q1037=0,P1063-1,\nIF(P1063<1,Q1038,\n(((P1063-1)*(P1039-(P1039/(P1063))))+(Q1037*Q1038))/(Q1039))))","v":0},{"$f":"IF(AND(Q1063<1,R1037=0),0,\nIF(R1037=0,Q1063-1,\nIF(Q1063<1,R1038,\n(((Q1063-1)*(Q1039-(Q1039/(Q1063))))+(R1037*R1038))/(R1039))))","v":0},{"$f":"IF(AND(R1063<1,S1037=0),0,\nIF(S1037=0,R1063-1,\nIF(R1063<1,S1038,\n(((R1063-1)*(R1039-(R1039/(R1063))))+(S1037*S1038))/(S1039))))","v":0},{"$f":"IF(AND(S1063<1,T1037=0),0,\nIF(T1037=0,S1063-1,\nIF(S1063<1,T1038,\n(((S1063-1)*(S1039-(S1039/(S1063))))+(T1037*T1038))/(T1039))))","v":0},{"$f":"IF(AND(T1063<1,U1037=0),0,\nIF(U1037=0,T1063-1,\nIF(T1063<1,U1038,\n(((T1063-1)*(T1039-(T1039/(T1063))))+(U1037*U1038))/(U1039))))","v":0},{"$f":"IF(AND(U1063<1,V1037=0),0,\nIF(V1037=0,U1063-1,\nIF(U1063<1,V1038,\n(((U1063-1)*(U1039-(U1039/(U1063))))+(V1037*V1038))/(V1039))))","v":0},{"$f":"IF(AND(V1063<1,W1037=0),0,\nIF(W1037=0,V1063-1,\nIF(V1063<1,W1038,\n(((V1063-1)*(V1039-(V1039/(V1063))))+(W1037*W1038))/(W1039))))","v":0}]
[null,"RL Start TAB",{"$f":"C1036","v":0},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":0},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":0},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":0},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":0},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":0},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-1))","v":0},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":0},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":0},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":0},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":0},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":0},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":0},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":0},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":0},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":0},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":0},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":0},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":0},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":0},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2006-07"},null,{"$f":"D1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1036","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1036","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1036","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1036","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1036","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1036","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1036","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1036","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1036","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1036","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1036","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1036","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1089,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1094","v":0},{"$f":"'RAB remaining lives'!E1094","v":0},{"$f":"'RAB remaining lives'!F1094","v":0},{"$f":"'RAB remaining lives'!G1094","v":0},{"$f":"'RAB remaining lives'!H1094","v":0},{"$f":"'RAB remaining lives'!I1094","v":0},{"$f":"'RAB remaining lives'!J1094","v":0},{"$f":"'RAB remaining lives'!K1094","v":0},{"$f":"'RAB remaining lives'!L1094","v":0},{"$f":"'RAB remaining lives'!M1094","v":0},{"$f":"'RAB remaining lives'!N1094","v":0},{"$f":"'RAB remaining lives'!O1094","v":0},{"$f":"'RAB remaining lives'!P1094","v":0},{"$f":"'RAB remaining lives'!Q1094","v":0},{"$f":"'RAB remaining lives'!R1094","v":0},{"$f":"'RAB remaining lives'!S1094","v":0},{"$f":"'RAB remaining lives'!T1094","v":0},{"$f":"'RAB remaining lives'!U1094","v":0},{"$f":"'RAB remaining lives'!V1094","v":0},{"$f":"'RAB remaining lives'!W1094","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1089,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1089,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1089,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1089,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117))))))","v":0},{"$f":"IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117))))))","v":0},{"$f":"IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117))))))","v":0},{"$f":"IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117))))))","v":0},{"$f":"IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117))))))","v":0},{"$f":"IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117))))))","v":0},{"$f":"IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117))))))","v":0},{"$f":"IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117))))))","v":0},{"$f":"IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117))))))","v":0},{"$f":"IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117))))))","v":0},{"$f":"IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117))))))","v":0},{"$f":"IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117))))))","v":0},{"$f":"IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117))))))","v":0},{"$f":"IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117))))))","v":0},{"$f":"IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117))))))","v":0},{"$f":"IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117))))))","v":0},{"$f":"IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117))))))","v":0},{"$f":"IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117))))))","v":0},{"$f":"IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117))))))","v":0},{"$f":"IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1089","v":0},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1095)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1089","v":0},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1089","v":0},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1089","v":0},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1089","v":0},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1089","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1089","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1089","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1089","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1089","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1089","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1089","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1089","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1089","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1089","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1089","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1089","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1089","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1089","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1089","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1089","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093))))","v":0},{"$f":"IF(AND(D1117<1,E1091=0),0,\nIF(E1091=0,D1117-1,\nIF(D1117<1,E1092,\n(((D1117-1)*(D1093-(D1093/(D1117))))+(E1091*E1092))/(E1093))))","v":0},{"$f":"IF(AND(E1117<1,F1091=0),0,\nIF(F1091=0,E1117-1,\nIF(E1117<1,F1092,\n(((E1117-1)*(E1093-(E1093/(E1117))))+(F1091*F1092))/(F1093))))","v":0},{"$f":"IF(AND(F1117<1,G1091=0),0,\nIF(G1091=0,F1117-1,\nIF(F1117<1,G1092,\n(((F1117-1)*(F1093-(F1093/(F1117))))+(G1091*G1092))/(G1093))))","v":0},{"$f":"IF(AND(G1117<1,H1091=0),0,\nIF(H1091=0,G1117-1,\nIF(G1117<1,H1092,\n(((G1117-1)*(G1093-(G1093/(G1117))))+(H1091*H1092))/(H1093))))","v":0},{"$f":"IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093))))","v":0},{"$f":"IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093))))","v":0},{"$f":"IF(AND(J1117<1,K1091=0),0,\nIF(K1091=0,J1117-1,\nIF(J1117<1,K1092,\n(((J1117-1)*(J1093-(J1093/(J1117))))+(K1091*K1092))/(K1093))))","v":0},{"$f":"IF(AND(K1117<1,L1091=0),0,\nIF(L1091=0,K1117-1,\nIF(K1117<1,L1092,\n(((K1117-1)*(K1093-(K1093/(K1117))))+(L1091*L1092))/(L1093))))","v":0},{"$f":"IF(AND(L1117<1,M1091=0),0,\nIF(M1091=0,L1117-1,\nIF(L1117<1,M1092,\n(((L1117-1)*(L1093-(L1093/(L1117))))+(M1091*M1092))/(M1093))))","v":0},{"$f":"IF(AND(M1117<1,N1091=0),0,\nIF(N1091=0,M1117-1,\nIF(M1117<1,N1092,\n(((M1117-1)*(M1093-(M1093/(M1117))))+(N1091*N1092))/(N1093))))","v":0},{"$f":"IF(AND(N1117<1,O1091=0),0,\nIF(O1091=0,N1117-1,\nIF(N1117<1,O1092,\n(((N1117-1)*(N1093-(N1093/(N1117))))+(O1091*O1092))/(O1093))))","v":0},{"$f":"IF(AND(O1117<1,P1091=0),0,\nIF(P1091=0,O1117-1,\nIF(O1117<1,P1092,\n(((O1117-1)*(O1093-(O1093/(O1117))))+(P1091*P1092))/(P1093))))","v":0},{"$f":"IF(AND(P1117<1,Q1091=0),0,\nIF(Q1091=0,P1117-1,\nIF(P1117<1,Q1092,\n(((P1117-1)*(P1093-(P1093/(P1117))))+(Q1091*Q1092))/(Q1093))))","v":0},{"$f":"IF(AND(Q1117<1,R1091=0),0,\nIF(R1091=0,Q1117-1,\nIF(Q1117<1,R1092,\n(((Q1117-1)*(Q1093-(Q1093/(Q1117))))+(R1091*R1092))/(R1093))))","v":0},{"$f":"IF(AND(R1117<1,S1091=0),0,\nIF(S1091=0,R1117-1,\nIF(R1117<1,S1092,\n(((R1117-1)*(R1093-(R1093/(R1117))))+(S1091*S1092))/(S1093))))","v":0},{"$f":"IF(AND(S1117<1,T1091=0),0,\nIF(T1091=0,S1117-1,\nIF(S1117<1,T1092,\n(((S1117-1)*(S1093-(S1093/(S1117))))+(T1091*T1092))/(T1093))))","v":0},{"$f":"IF(AND(T1117<1,U1091=0),0,\nIF(U1091=0,T1117-1,\nIF(T1117<1,U1092,\n(((T1117-1)*(T1093-(T1093/(T1117))))+(U1091*U1092))/(U1093))))","v":0},{"$f":"IF(AND(U1117<1,V1091=0),0,\nIF(V1091=0,U1117-1,\nIF(U1117<1,V1092,\n(((U1117-1)*(U1093-(U1093/(U1117))))+(V1091*V1092))/(V1093))))","v":0},{"$f":"IF(AND(V1117<1,W1091=0),0,\nIF(W1091=0,V1117-1,\nIF(V1117<1,W1092,\n(((V1117-1)*(V1093-(V1093/(V1117))))+(W1091*W1092))/(W1093))))","v":0}]
[null,"RL Start TAB",{"$f":"C1090","v":0},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":0},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":0},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":0},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":0},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":0},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-1))","v":0},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":0},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":0},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":0},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":0},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":0},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":0},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":0},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":0},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":0},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":0},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":0},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":0},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":0},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1095)","v":"RL Capex 2006-07"},null,{"$f":"D1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1090","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1090","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1090","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1090","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1090","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1090","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1090","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1090","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1090","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1090","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1090","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1090","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1143,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1148","v":0},{"$f":"'RAB remaining lives'!E1148","v":0},{"$f":"'RAB remaining lives'!F1148","v":0},{"$f":"'RAB remaining lives'!G1148","v":0},{"$f":"'RAB remaining lives'!H1148","v":0},{"$f":"'RAB remaining lives'!I1148","v":0},{"$f":"'RAB remaining lives'!J1148","v":0},{"$f":"'RAB remaining lives'!K1148","v":0},{"$f":"'RAB remaining lives'!L1148","v":0},{"$f":"'RAB remaining lives'!M1148","v":0},{"$f":"'RAB remaining lives'!N1148","v":0},{"$f":"'RAB remaining lives'!O1148","v":0},{"$f":"'RAB remaining lives'!P1148","v":0},{"$f":"'RAB remaining lives'!Q1148","v":0},{"$f":"'RAB remaining lives'!R1148","v":0},{"$f":"'RAB remaining lives'!S1148","v":0},{"$f":"'RAB remaining lives'!T1148","v":0},{"$f":"'RAB remaining lives'!U1148","v":0},{"$f":"'RAB remaining lives'!V1148","v":0},{"$f":"'RAB remaining lives'!W1148","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1143,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1143,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1143,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1143,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171))))))","v":0},{"$f":"IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171))))))","v":0},{"$f":"IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171))))))","v":0},{"$f":"IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171))))))","v":0},{"$f":"IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171))))))","v":0},{"$f":"IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171))))))","v":0},{"$f":"IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171))))))","v":0},{"$f":"IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171))))))","v":0},{"$f":"IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171))))))","v":0},{"$f":"IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171))))))","v":0},{"$f":"IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171))))))","v":0},{"$f":"IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171))))))","v":0},{"$f":"IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171))))))","v":0},{"$f":"IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171))))))","v":0},{"$f":"IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171))))))","v":0},{"$f":"IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171))))))","v":0},{"$f":"IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171))))))","v":0},{"$f":"IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171))))))","v":0},{"$f":"IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171))))))","v":0},{"$f":"IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1143","v":0},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1149)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1143","v":0},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1143","v":0},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1143","v":0},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1143","v":0},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1143","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1143","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1143","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1143","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1143","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1143","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1143","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1143","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1143","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1143","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1143","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1143","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1143","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1143","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1143","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1143","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147))))","v":0},{"$f":"IF(AND(D1171<1,E1145=0),0,\nIF(E1145=0,D1171-1,\nIF(D1171<1,E1146,\n(((D1171-1)*(D1147-(D1147/(D1171))))+(E1145*E1146))/(E1147))))","v":0},{"$f":"IF(AND(E1171<1,F1145=0),0,\nIF(F1145=0,E1171-1,\nIF(E1171<1,F1146,\n(((E1171-1)*(E1147-(E1147/(E1171))))+(F1145*F1146))/(F1147))))","v":0},{"$f":"IF(AND(F1171<1,G1145=0),0,\nIF(G1145=0,F1171-1,\nIF(F1171<1,G1146,\n(((F1171-1)*(F1147-(F1147/(F1171))))+(G1145*G1146))/(G1147))))","v":0},{"$f":"IF(AND(G1171<1,H1145=0),0,\nIF(H1145=0,G1171-1,\nIF(G1171<1,H1146,\n(((G1171-1)*(G1147-(G1147/(G1171))))+(H1145*H1146))/(H1147))))","v":0},{"$f":"IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147))))","v":0},{"$f":"IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147))))","v":0},{"$f":"IF(AND(J1171<1,K1145=0),0,\nIF(K1145=0,J1171-1,\nIF(J1171<1,K1146,\n(((J1171-1)*(J1147-(J1147/(J1171))))+(K1145*K1146))/(K1147))))","v":0},{"$f":"IF(AND(K1171<1,L1145=0),0,\nIF(L1145=0,K1171-1,\nIF(K1171<1,L1146,\n(((K1171-1)*(K1147-(K1147/(K1171))))+(L1145*L1146))/(L1147))))","v":0},{"$f":"IF(AND(L1171<1,M1145=0),0,\nIF(M1145=0,L1171-1,\nIF(L1171<1,M1146,\n(((L1171-1)*(L1147-(L1147/(L1171))))+(M1145*M1146))/(M1147))))","v":0},{"$f":"IF(AND(M1171<1,N1145=0),0,\nIF(N1145=0,M1171-1,\nIF(M1171<1,N1146,\n(((M1171-1)*(M1147-(M1147/(M1171))))+(N1145*N1146))/(N1147))))","v":0},{"$f":"IF(AND(N1171<1,O1145=0),0,\nIF(O1145=0,N1171-1,\nIF(N1171<1,O1146,\n(((N1171-1)*(N1147-(N1147/(N1171))))+(O1145*O1146))/(O1147))))","v":0},{"$f":"IF(AND(O1171<1,P1145=0),0,\nIF(P1145=0,O1171-1,\nIF(O1171<1,P1146,\n(((O1171-1)*(O1147-(O1147/(O1171))))+(P1145*P1146))/(P1147))))","v":0},{"$f":"IF(AND(P1171<1,Q1145=0),0,\nIF(Q1145=0,P1171-1,\nIF(P1171<1,Q1146,\n(((P1171-1)*(P1147-(P1147/(P1171))))+(Q1145*Q1146))/(Q1147))))","v":0},{"$f":"IF(AND(Q1171<1,R1145=0),0,\nIF(R1145=0,Q1171-1,\nIF(Q1171<1,R1146,\n(((Q1171-1)*(Q1147-(Q1147/(Q1171))))+(R1145*R1146))/(R1147))))","v":0},{"$f":"IF(AND(R1171<1,S1145=0),0,\nIF(S1145=0,R1171-1,\nIF(R1171<1,S1146,\n(((R1171-1)*(R1147-(R1147/(R1171))))+(S1145*S1146))/(S1147))))","v":0},{"$f":"IF(AND(S1171<1,T1145=0),0,\nIF(T1145=0,S1171-1,\nIF(S1171<1,T1146,\n(((S1171-1)*(S1147-(S1147/(S1171))))+(T1145*T1146))/(T1147))))","v":0},{"$f":"IF(AND(T1171<1,U1145=0),0,\nIF(U1145=0,T1171-1,\nIF(T1171<1,U1146,\n(((T1171-1)*(T1147-(T1147/(T1171))))+(U1145*U1146))/(U1147))))","v":0},{"$f":"IF(AND(U1171<1,V1145=0),0,\nIF(V1145=0,U1171-1,\nIF(U1171<1,V1146,\n(((U1171-1)*(U1147-(U1147/(U1171))))+(V1145*V1146))/(V1147))))","v":0},{"$f":"IF(AND(V1171<1,W1145=0),0,\nIF(W1145=0,V1171-1,\nIF(V1171<1,W1146,\n(((V1171-1)*(V1147-(V1147/(V1171))))+(W1145*W1146))/(W1147))))","v":0}]
[null,"RL Start TAB",{"$f":"C1144","v":0},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":0},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":0},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":0},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":0},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":0},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-1))","v":0},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":0},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":0},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":0},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":0},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":0},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":0},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":0},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":0},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":0},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":0},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":0},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":0},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":0},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1149)","v":"RL Capex 2006-07"},null,{"$f":"D1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1144","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1144","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1144","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1144","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1144","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1144","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1144","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1144","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1144","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1144","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1144","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1144","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1197,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1202","v":0},{"$f":"'RAB remaining lives'!E1202","v":0},{"$f":"'RAB remaining lives'!F1202","v":0},{"$f":"'RAB remaining lives'!G1202","v":0},{"$f":"'RAB remaining lives'!H1202","v":0},{"$f":"'RAB remaining lives'!I1202","v":0},{"$f":"'RAB remaining lives'!J1202","v":0},{"$f":"'RAB remaining lives'!K1202","v":0},{"$f":"'RAB remaining lives'!L1202","v":0},{"$f":"'RAB remaining lives'!M1202","v":0},{"$f":"'RAB remaining lives'!N1202","v":0},{"$f":"'RAB remaining lives'!O1202","v":0},{"$f":"'RAB remaining lives'!P1202","v":0},{"$f":"'RAB remaining lives'!Q1202","v":0},{"$f":"'RAB remaining lives'!R1202","v":0},{"$f":"'RAB remaining lives'!S1202","v":0},{"$f":"'RAB remaining lives'!T1202","v":0},{"$f":"'RAB remaining lives'!U1202","v":0},{"$f":"'RAB remaining lives'!V1202","v":0},{"$f":"'RAB remaining lives'!W1202","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1197,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1197,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1197,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1197,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225))))))","v":0},{"$f":"IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225))))))","v":0},{"$f":"IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225))))))","v":0},{"$f":"IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225))))))","v":0},{"$f":"IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225))))))","v":0},{"$f":"IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225))))))","v":0},{"$f":"IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225))))))","v":0},{"$f":"IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225))))))","v":0},{"$f":"IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225))))))","v":0},{"$f":"IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225))))))","v":0},{"$f":"IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225))))))","v":0},{"$f":"IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225))))))","v":0},{"$f":"IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225))))))","v":0},{"$f":"IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225))))))","v":0},{"$f":"IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225))))))","v":0},{"$f":"IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225))))))","v":0},{"$f":"IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225))))))","v":0},{"$f":"IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225))))))","v":0},{"$f":"IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225))))))","v":0},{"$f":"IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1197","v":0},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1197","v":0},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1197","v":0},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1197","v":0},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1197","v":0},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1197","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1197","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1197","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1197","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1197","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1197","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1197","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1197","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1197","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1197","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1197","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1197","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1197","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1197","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1197","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1197","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201))))","v":0},{"$f":"IF(AND(D1225<1,E1199=0),0,\nIF(E1199=0,D1225-1,\nIF(D1225<1,E1200,\n(((D1225-1)*(D1201-(D1201/(D1225))))+(E1199*E1200))/(E1201))))","v":0},{"$f":"IF(AND(E1225<1,F1199=0),0,\nIF(F1199=0,E1225-1,\nIF(E1225<1,F1200,\n(((E1225-1)*(E1201-(E1201/(E1225))))+(F1199*F1200))/(F1201))))","v":0},{"$f":"IF(AND(F1225<1,G1199=0),0,\nIF(G1199=0,F1225-1,\nIF(F1225<1,G1200,\n(((F1225-1)*(F1201-(F1201/(F1225))))+(G1199*G1200))/(G1201))))","v":0},{"$f":"IF(AND(G1225<1,H1199=0),0,\nIF(H1199=0,G1225-1,\nIF(G1225<1,H1200,\n(((G1225-1)*(G1201-(G1201/(G1225))))+(H1199*H1200))/(H1201))))","v":0},{"$f":"IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201))))","v":0},{"$f":"IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201))))","v":0},{"$f":"IF(AND(J1225<1,K1199=0),0,\nIF(K1199=0,J1225-1,\nIF(J1225<1,K1200,\n(((J1225-1)*(J1201-(J1201/(J1225))))+(K1199*K1200))/(K1201))))","v":0},{"$f":"IF(AND(K1225<1,L1199=0),0,\nIF(L1199=0,K1225-1,\nIF(K1225<1,L1200,\n(((K1225-1)*(K1201-(K1201/(K1225))))+(L1199*L1200))/(L1201))))","v":0},{"$f":"IF(AND(L1225<1,M1199=0),0,\nIF(M1199=0,L1225-1,\nIF(L1225<1,M1200,\n(((L1225-1)*(L1201-(L1201/(L1225))))+(M1199*M1200))/(M1201))))","v":0},{"$f":"IF(AND(M1225<1,N1199=0),0,\nIF(N1199=0,M1225-1,\nIF(M1225<1,N1200,\n(((M1225-1)*(M1201-(M1201/(M1225))))+(N1199*N1200))/(N1201))))","v":0},{"$f":"IF(AND(N1225<1,O1199=0),0,\nIF(O1199=0,N1225-1,\nIF(N1225<1,O1200,\n(((N1225-1)*(N1201-(N1201/(N1225))))+(O1199*O1200))/(O1201))))","v":0},{"$f":"IF(AND(O1225<1,P1199=0),0,\nIF(P1199=0,O1225-1,\nIF(O1225<1,P1200,\n(((O1225-1)*(O1201-(O1201/(O1225))))+(P1199*P1200))/(P1201))))","v":0},{"$f":"IF(AND(P1225<1,Q1199=0),0,\nIF(Q1199=0,P1225-1,\nIF(P1225<1,Q1200,\n(((P1225-1)*(P1201-(P1201/(P1225))))+(Q1199*Q1200))/(Q1201))))","v":0},{"$f":"IF(AND(Q1225<1,R1199=0),0,\nIF(R1199=0,Q1225-1,\nIF(Q1225<1,R1200,\n(((Q1225-1)*(Q1201-(Q1201/(Q1225))))+(R1199*R1200))/(R1201))))","v":0},{"$f":"IF(AND(R1225<1,S1199=0),0,\nIF(S1199=0,R1225-1,\nIF(R1225<1,S1200,\n(((R1225-1)*(R1201-(R1201/(R1225))))+(S1199*S1200))/(S1201))))","v":0},{"$f":"IF(AND(S1225<1,T1199=0),0,\nIF(T1199=0,S1225-1,\nIF(S1225<1,T1200,\n(((S1225-1)*(S1201-(S1201/(S1225))))+(T1199*T1200))/(T1201))))","v":0},{"$f":"IF(AND(T1225<1,U1199=0),0,\nIF(U1199=0,T1225-1,\nIF(T1225<1,U1200,\n(((T1225-1)*(T1201-(T1201/(T1225))))+(U1199*U1200))/(U1201))))","v":0},{"$f":"IF(AND(U1225<1,V1199=0),0,\nIF(V1199=0,U1225-1,\nIF(U1225<1,V1200,\n(((U1225-1)*(U1201-(U1201/(U1225))))+(V1199*V1200))/(V1201))))","v":0},{"$f":"IF(AND(V1225<1,W1199=0),0,\nIF(W1199=0,V1225-1,\nIF(V1225<1,W1200,\n(((V1225-1)*(V1201-(V1201/(V1225))))+(W1199*W1200))/(W1201))))","v":0}]
[null,"RL Start TAB",{"$f":"C1198","v":0},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":0},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":0},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":0},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":0},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":0},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-1))","v":0},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":0},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":0},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":0},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":0},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":0},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":0},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":0},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":0},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":0},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":0},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":0},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":0},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":0},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2006-07"},null,{"$f":"D1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1198","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1198","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1198","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1198","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1198","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1198","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1198","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1198","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1198","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1198","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1251,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1256","v":0},{"$f":"'RAB remaining lives'!E1256","v":0},{"$f":"'RAB remaining lives'!F1256","v":0},{"$f":"'RAB remaining lives'!G1256","v":0},{"$f":"'RAB remaining lives'!H1256","v":0},{"$f":"'RAB remaining lives'!I1256","v":0},{"$f":"'RAB remaining lives'!J1256","v":0},{"$f":"'RAB remaining lives'!K1256","v":0},{"$f":"'RAB remaining lives'!L1256","v":0},{"$f":"'RAB remaining lives'!M1256","v":0},{"$f":"'RAB remaining lives'!N1256","v":0},{"$f":"'RAB remaining lives'!O1256","v":0},{"$f":"'RAB remaining lives'!P1256","v":0},{"$f":"'RAB remaining lives'!Q1256","v":0},{"$f":"'RAB remaining lives'!R1256","v":0},{"$f":"'RAB remaining lives'!S1256","v":0},{"$f":"'RAB remaining lives'!T1256","v":0},{"$f":"'RAB remaining lives'!U1256","v":0},{"$f":"'RAB remaining lives'!V1256","v":0},{"$f":"'RAB remaining lives'!W1256","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1251,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1251,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1251,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1251,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279))))))","v":0},{"$f":"IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279))))))","v":0},{"$f":"IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279))))))","v":0},{"$f":"IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279))))))","v":0},{"$f":"IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279))))))","v":0},{"$f":"IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279))))))","v":0},{"$f":"IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279))))))","v":0},{"$f":"IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279))))))","v":0},{"$f":"IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279))))))","v":0},{"$f":"IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279))))))","v":0},{"$f":"IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279))))))","v":0},{"$f":"IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279))))))","v":0},{"$f":"IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279))))))","v":0},{"$f":"IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279))))))","v":0},{"$f":"IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279))))))","v":0},{"$f":"IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279))))))","v":0},{"$f":"IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279))))))","v":0},{"$f":"IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279))))))","v":0},{"$f":"IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279))))))","v":0},{"$f":"IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1251","v":0},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1257)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1251","v":0},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1251","v":0},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1251","v":0},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1251","v":0},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1251","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1251","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1251","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1251","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1251","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1251","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1251","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1251","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1251","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1251","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1251","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1251","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1251","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1251","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1251","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255))))","v":0},{"$f":"IF(AND(D1279<1,E1253=0),0,\nIF(E1253=0,D1279-1,\nIF(D1279<1,E1254,\n(((D1279-1)*(D1255-(D1255/(D1279))))+(E1253*E1254))/(E1255))))","v":0},{"$f":"IF(AND(E1279<1,F1253=0),0,\nIF(F1253=0,E1279-1,\nIF(E1279<1,F1254,\n(((E1279-1)*(E1255-(E1255/(E1279))))+(F1253*F1254))/(F1255))))","v":0},{"$f":"IF(AND(F1279<1,G1253=0),0,\nIF(G1253=0,F1279-1,\nIF(F1279<1,G1254,\n(((F1279-1)*(F1255-(F1255/(F1279))))+(G1253*G1254))/(G1255))))","v":0},{"$f":"IF(AND(G1279<1,H1253=0),0,\nIF(H1253=0,G1279-1,\nIF(G1279<1,H1254,\n(((G1279-1)*(G1255-(G1255/(G1279))))+(H1253*H1254))/(H1255))))","v":0},{"$f":"IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255))))","v":0},{"$f":"IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255))))","v":0},{"$f":"IF(AND(J1279<1,K1253=0),0,\nIF(K1253=0,J1279-1,\nIF(J1279<1,K1254,\n(((J1279-1)*(J1255-(J1255/(J1279))))+(K1253*K1254))/(K1255))))","v":0},{"$f":"IF(AND(K1279<1,L1253=0),0,\nIF(L1253=0,K1279-1,\nIF(K1279<1,L1254,\n(((K1279-1)*(K1255-(K1255/(K1279))))+(L1253*L1254))/(L1255))))","v":0},{"$f":"IF(AND(L1279<1,M1253=0),0,\nIF(M1253=0,L1279-1,\nIF(L1279<1,M1254,\n(((L1279-1)*(L1255-(L1255/(L1279))))+(M1253*M1254))/(M1255))))","v":0},{"$f":"IF(AND(M1279<1,N1253=0),0,\nIF(N1253=0,M1279-1,\nIF(M1279<1,N1254,\n(((M1279-1)*(M1255-(M1255/(M1279))))+(N1253*N1254))/(N1255))))","v":0},{"$f":"IF(AND(N1279<1,O1253=0),0,\nIF(O1253=0,N1279-1,\nIF(N1279<1,O1254,\n(((N1279-1)*(N1255-(N1255/(N1279))))+(O1253*O1254))/(O1255))))","v":0},{"$f":"IF(AND(O1279<1,P1253=0),0,\nIF(P1253=0,O1279-1,\nIF(O1279<1,P1254,\n(((O1279-1)*(O1255-(O1255/(O1279))))+(P1253*P1254))/(P1255))))","v":0},{"$f":"IF(AND(P1279<1,Q1253=0),0,\nIF(Q1253=0,P1279-1,\nIF(P1279<1,Q1254,\n(((P1279-1)*(P1255-(P1255/(P1279))))+(Q1253*Q1254))/(Q1255))))","v":0},{"$f":"IF(AND(Q1279<1,R1253=0),0,\nIF(R1253=0,Q1279-1,\nIF(Q1279<1,R1254,\n(((Q1279-1)*(Q1255-(Q1255/(Q1279))))+(R1253*R1254))/(R1255))))","v":0},{"$f":"IF(AND(R1279<1,S1253=0),0,\nIF(S1253=0,R1279-1,\nIF(R1279<1,S1254,\n(((R1279-1)*(R1255-(R1255/(R1279))))+(S1253*S1254))/(S1255))))","v":0},{"$f":"IF(AND(S1279<1,T1253=0),0,\nIF(T1253=0,S1279-1,\nIF(S1279<1,T1254,\n(((S1279-1)*(S1255-(S1255/(S1279))))+(T1253*T1254))/(T1255))))","v":0},{"$f":"IF(AND(T1279<1,U1253=0),0,\nIF(U1253=0,T1279-1,\nIF(T1279<1,U1254,\n(((T1279-1)*(T1255-(T1255/(T1279))))+(U1253*U1254))/(U1255))))","v":0},{"$f":"IF(AND(U1279<1,V1253=0),0,\nIF(V1253=0,U1279-1,\nIF(U1279<1,V1254,\n(((U1279-1)*(U1255-(U1255/(U1279))))+(V1253*V1254))/(V1255))))","v":0},{"$f":"IF(AND(V1279<1,W1253=0),0,\nIF(W1253=0,V1279-1,\nIF(V1279<1,W1254,\n(((V1279-1)*(V1255-(V1255/(V1279))))+(W1253*W1254))/(W1255))))","v":0}]
[null,"RL Start TAB",{"$f":"C1252","v":0},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":0},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":0},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":0},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":0},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":0},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-1))","v":0},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":0},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":0},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":0},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":0},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":0},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":0},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":0},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":0},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":0},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":0},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":0},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":0},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":0},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1257)","v":"RL Capex 2006-07"},null,{"$f":"D1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1252","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1252","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1252","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1252","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1252","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1252","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1252","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1252","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1252","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1252","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1252","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1305,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1310","v":0},{"$f":"'RAB remaining lives'!E1310","v":0},{"$f":"'RAB remaining lives'!F1310","v":0},{"$f":"'RAB remaining lives'!G1310","v":0},{"$f":"'RAB remaining lives'!H1310","v":0},{"$f":"'RAB remaining lives'!I1310","v":0},{"$f":"'RAB remaining lives'!J1310","v":0},{"$f":"'RAB remaining lives'!K1310","v":0},{"$f":"'RAB remaining lives'!L1310","v":0},{"$f":"'RAB remaining lives'!M1310","v":0},{"$f":"'RAB remaining lives'!N1310","v":0},{"$f":"'RAB remaining lives'!O1310","v":0},{"$f":"'RAB remaining lives'!P1310","v":0},{"$f":"'RAB remaining lives'!Q1310","v":0},{"$f":"'RAB remaining lives'!R1310","v":0},{"$f":"'RAB remaining lives'!S1310","v":0},{"$f":"'RAB remaining lives'!T1310","v":0},{"$f":"'RAB remaining lives'!U1310","v":0},{"$f":"'RAB remaining lives'!V1310","v":0},{"$f":"'RAB remaining lives'!W1310","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1305,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1305,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1305,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1305,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333))))))","v":0},{"$f":"IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333))))))","v":0},{"$f":"IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333))))))","v":0},{"$f":"IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333))))))","v":0},{"$f":"IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333))))))","v":0},{"$f":"IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333))))))","v":0},{"$f":"IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333))))))","v":0},{"$f":"IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333))))))","v":0},{"$f":"IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333))))))","v":0},{"$f":"IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333))))))","v":0},{"$f":"IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333))))))","v":0},{"$f":"IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333))))))","v":0},{"$f":"IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333))))))","v":0},{"$f":"IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333))))))","v":0},{"$f":"IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333))))))","v":0},{"$f":"IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333))))))","v":0},{"$f":"IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333))))))","v":0},{"$f":"IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333))))))","v":0},{"$f":"IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333))))))","v":0},{"$f":"IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1305","v":0},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1311)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1305","v":0},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1305","v":0},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1305","v":0},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1305","v":0},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1305","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1305","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1305","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1305","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1305","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1305","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1305","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1305","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1305","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1305","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1305","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1305","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1305","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1305","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1305","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309))))","v":0},{"$f":"IF(AND(D1333<1,E1307=0),0,\nIF(E1307=0,D1333-1,\nIF(D1333<1,E1308,\n(((D1333-1)*(D1309-(D1309/(D1333))))+(E1307*E1308))/(E1309))))","v":0},{"$f":"IF(AND(E1333<1,F1307=0),0,\nIF(F1307=0,E1333-1,\nIF(E1333<1,F1308,\n(((E1333-1)*(E1309-(E1309/(E1333))))+(F1307*F1308))/(F1309))))","v":0},{"$f":"IF(AND(F1333<1,G1307=0),0,\nIF(G1307=0,F1333-1,\nIF(F1333<1,G1308,\n(((F1333-1)*(F1309-(F1309/(F1333))))+(G1307*G1308))/(G1309))))","v":0},{"$f":"IF(AND(G1333<1,H1307=0),0,\nIF(H1307=0,G1333-1,\nIF(G1333<1,H1308,\n(((G1333-1)*(G1309-(G1309/(G1333))))+(H1307*H1308))/(H1309))))","v":0},{"$f":"IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309))))","v":0},{"$f":"IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309))))","v":0},{"$f":"IF(AND(J1333<1,K1307=0),0,\nIF(K1307=0,J1333-1,\nIF(J1333<1,K1308,\n(((J1333-1)*(J1309-(J1309/(J1333))))+(K1307*K1308))/(K1309))))","v":0},{"$f":"IF(AND(K1333<1,L1307=0),0,\nIF(L1307=0,K1333-1,\nIF(K1333<1,L1308,\n(((K1333-1)*(K1309-(K1309/(K1333))))+(L1307*L1308))/(L1309))))","v":0},{"$f":"IF(AND(L1333<1,M1307=0),0,\nIF(M1307=0,L1333-1,\nIF(L1333<1,M1308,\n(((L1333-1)*(L1309-(L1309/(L1333))))+(M1307*M1308))/(M1309))))","v":0},{"$f":"IF(AND(M1333<1,N1307=0),0,\nIF(N1307=0,M1333-1,\nIF(M1333<1,N1308,\n(((M1333-1)*(M1309-(M1309/(M1333))))+(N1307*N1308))/(N1309))))","v":0},{"$f":"IF(AND(N1333<1,O1307=0),0,\nIF(O1307=0,N1333-1,\nIF(N1333<1,O1308,\n(((N1333-1)*(N1309-(N1309/(N1333))))+(O1307*O1308))/(O1309))))","v":0},{"$f":"IF(AND(O1333<1,P1307=0),0,\nIF(P1307=0,O1333-1,\nIF(O1333<1,P1308,\n(((O1333-1)*(O1309-(O1309/(O1333))))+(P1307*P1308))/(P1309))))","v":0},{"$f":"IF(AND(P1333<1,Q1307=0),0,\nIF(Q1307=0,P1333-1,\nIF(P1333<1,Q1308,\n(((P1333-1)*(P1309-(P1309/(P1333))))+(Q1307*Q1308))/(Q1309))))","v":0},{"$f":"IF(AND(Q1333<1,R1307=0),0,\nIF(R1307=0,Q1333-1,\nIF(Q1333<1,R1308,\n(((Q1333-1)*(Q1309-(Q1309/(Q1333))))+(R1307*R1308))/(R1309))))","v":0},{"$f":"IF(AND(R1333<1,S1307=0),0,\nIF(S1307=0,R1333-1,\nIF(R1333<1,S1308,\n(((R1333-1)*(R1309-(R1309/(R1333))))+(S1307*S1308))/(S1309))))","v":0},{"$f":"IF(AND(S1333<1,T1307=0),0,\nIF(T1307=0,S1333-1,\nIF(S1333<1,T1308,\n(((S1333-1)*(S1309-(S1309/(S1333))))+(T1307*T1308))/(T1309))))","v":0},{"$f":"IF(AND(T1333<1,U1307=0),0,\nIF(U1307=0,T1333-1,\nIF(T1333<1,U1308,\n(((T1333-1)*(T1309-(T1309/(T1333))))+(U1307*U1308))/(U1309))))","v":0},{"$f":"IF(AND(U1333<1,V1307=0),0,\nIF(V1307=0,U1333-1,\nIF(U1333<1,V1308,\n(((U1333-1)*(U1309-(U1309/(U1333))))+(V1307*V1308))/(V1309))))","v":0},{"$f":"IF(AND(V1333<1,W1307=0),0,\nIF(W1307=0,V1333-1,\nIF(V1333<1,W1308,\n(((V1333-1)*(V1309-(V1309/(V1333))))+(W1307*W1308))/(W1309))))","v":0}]
[null,"RL Start TAB",{"$f":"C1306","v":0},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":0},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":0},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":0},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":0},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":0},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":0},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":0},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":0},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":0},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":0},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":0},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":0},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":0},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":0},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":0},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":0},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":0},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":0},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":0},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1311)","v":"RL Capex 2006-07"},null,{"$f":"D1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1306","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1306","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1306","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1306","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1306","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1306","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1306","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1306","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1306","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1306","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1306","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1359,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1364","v":0},{"$f":"'RAB remaining lives'!E1364","v":0},{"$f":"'RAB remaining lives'!F1364","v":0},{"$f":"'RAB remaining lives'!G1364","v":0},{"$f":"'RAB remaining lives'!H1364","v":0},{"$f":"'RAB remaining lives'!I1364","v":0},{"$f":"'RAB remaining lives'!J1364","v":0},{"$f":"'RAB remaining lives'!K1364","v":0},{"$f":"'RAB remaining lives'!L1364","v":0},{"$f":"'RAB remaining lives'!M1364","v":0},{"$f":"'RAB remaining lives'!N1364","v":0},{"$f":"'RAB remaining lives'!O1364","v":0},{"$f":"'RAB remaining lives'!P1364","v":0},{"$f":"'RAB remaining lives'!Q1364","v":0},{"$f":"'RAB remaining lives'!R1364","v":0},{"$f":"'RAB remaining lives'!S1364","v":0},{"$f":"'RAB remaining lives'!T1364","v":0},{"$f":"'RAB remaining lives'!U1364","v":0},{"$f":"'RAB remaining lives'!V1364","v":0},{"$f":"'RAB remaining lives'!W1364","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1359,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1359,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1359,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1359,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387))))))","v":0},{"$f":"IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387))))))","v":0},{"$f":"IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387))))))","v":0},{"$f":"IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387))))))","v":0},{"$f":"IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387))))))","v":0},{"$f":"IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387))))))","v":0},{"$f":"IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387))))))","v":0},{"$f":"IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387))))))","v":0},{"$f":"IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387))))))","v":0},{"$f":"IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387))))))","v":0},{"$f":"IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387))))))","v":0},{"$f":"IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387))))))","v":0},{"$f":"IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387))))))","v":0},{"$f":"IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387))))))","v":0},{"$f":"IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387))))))","v":0},{"$f":"IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387))))))","v":0},{"$f":"IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387))))))","v":0},{"$f":"IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387))))))","v":0},{"$f":"IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387))))))","v":0},{"$f":"IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1359","v":0},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1359","v":0},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1359","v":0},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1359","v":0},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1359","v":0},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1359","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1359","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1359","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1359","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1359","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1359","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1359","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1359","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1359","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1359","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1359","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1359","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1359","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1359","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363))))","v":0},{"$f":"IF(AND(D1387<1,E1361=0),0,\nIF(E1361=0,D1387-1,\nIF(D1387<1,E1362,\n(((D1387-1)*(D1363-(D1363/(D1387))))+(E1361*E1362))/(E1363))))","v":0},{"$f":"IF(AND(E1387<1,F1361=0),0,\nIF(F1361=0,E1387-1,\nIF(E1387<1,F1362,\n(((E1387-1)*(E1363-(E1363/(E1387))))+(F1361*F1362))/(F1363))))","v":0},{"$f":"IF(AND(F1387<1,G1361=0),0,\nIF(G1361=0,F1387-1,\nIF(F1387<1,G1362,\n(((F1387-1)*(F1363-(F1363/(F1387))))+(G1361*G1362))/(G1363))))","v":0},{"$f":"IF(AND(G1387<1,H1361=0),0,\nIF(H1361=0,G1387-1,\nIF(G1387<1,H1362,\n(((G1387-1)*(G1363-(G1363/(G1387))))+(H1361*H1362))/(H1363))))","v":0},{"$f":"IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363))))","v":0},{"$f":"IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363))))","v":0},{"$f":"IF(AND(J1387<1,K1361=0),0,\nIF(K1361=0,J1387-1,\nIF(J1387<1,K1362,\n(((J1387-1)*(J1363-(J1363/(J1387))))+(K1361*K1362))/(K1363))))","v":0},{"$f":"IF(AND(K1387<1,L1361=0),0,\nIF(L1361=0,K1387-1,\nIF(K1387<1,L1362,\n(((K1387-1)*(K1363-(K1363/(K1387))))+(L1361*L1362))/(L1363))))","v":0},{"$f":"IF(AND(L1387<1,M1361=0),0,\nIF(M1361=0,L1387-1,\nIF(L1387<1,M1362,\n(((L1387-1)*(L1363-(L1363/(L1387))))+(M1361*M1362))/(M1363))))","v":0},{"$f":"IF(AND(M1387<1,N1361=0),0,\nIF(N1361=0,M1387-1,\nIF(M1387<1,N1362,\n(((M1387-1)*(M1363-(M1363/(M1387))))+(N1361*N1362))/(N1363))))","v":0},{"$f":"IF(AND(N1387<1,O1361=0),0,\nIF(O1361=0,N1387-1,\nIF(N1387<1,O1362,\n(((N1387-1)*(N1363-(N1363/(N1387))))+(O1361*O1362))/(O1363))))","v":0},{"$f":"IF(AND(O1387<1,P1361=0),0,\nIF(P1361=0,O1387-1,\nIF(O1387<1,P1362,\n(((O1387-1)*(O1363-(O1363/(O1387))))+(P1361*P1362))/(P1363))))","v":0},{"$f":"IF(AND(P1387<1,Q1361=0),0,\nIF(Q1361=0,P1387-1,\nIF(P1387<1,Q1362,\n(((P1387-1)*(P1363-(P1363/(P1387))))+(Q1361*Q1362))/(Q1363))))","v":0},{"$f":"IF(AND(Q1387<1,R1361=0),0,\nIF(R1361=0,Q1387-1,\nIF(Q1387<1,R1362,\n(((Q1387-1)*(Q1363-(Q1363/(Q1387))))+(R1361*R1362))/(R1363))))","v":0},{"$f":"IF(AND(R1387<1,S1361=0),0,\nIF(S1361=0,R1387-1,\nIF(R1387<1,S1362,\n(((R1387-1)*(R1363-(R1363/(R1387))))+(S1361*S1362))/(S1363))))","v":0},{"$f":"IF(AND(S1387<1,T1361=0),0,\nIF(T1361=0,S1387-1,\nIF(S1387<1,T1362,\n(((S1387-1)*(S1363-(S1363/(S1387))))+(T1361*T1362))/(T1363))))","v":0},{"$f":"IF(AND(T1387<1,U1361=0),0,\nIF(U1361=0,T1387-1,\nIF(T1387<1,U1362,\n(((T1387-1)*(T1363-(T1363/(T1387))))+(U1361*U1362))/(U1363))))","v":0},{"$f":"IF(AND(U1387<1,V1361=0),0,\nIF(V1361=0,U1387-1,\nIF(U1387<1,V1362,\n(((U1387-1)*(U1363-(U1363/(U1387))))+(V1361*V1362))/(V1363))))","v":0},{"$f":"IF(AND(V1387<1,W1361=0),0,\nIF(W1361=0,V1387-1,\nIF(V1387<1,W1362,\n(((V1387-1)*(V1363-(V1363/(V1387))))+(W1361*W1362))/(W1363))))","v":0}]
[null,"RL Start TAB",{"$f":"C1360","v":0},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":0},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":0},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":0},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":0},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":0},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-1))","v":0},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":0},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":0},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":0},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":0},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":0},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":0},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":0},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":0},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":0},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":0},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":0},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":0},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":0},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2006-07"},null,{"$f":"D1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1360","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1360","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1360","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1360","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1360","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1413,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1418","v":0},{"$f":"'RAB remaining lives'!E1418","v":0},{"$f":"'RAB remaining lives'!F1418","v":0},{"$f":"'RAB remaining lives'!G1418","v":0},{"$f":"'RAB remaining lives'!H1418","v":0},{"$f":"'RAB remaining lives'!I1418","v":0},{"$f":"'RAB remaining lives'!J1418","v":0},{"$f":"'RAB remaining lives'!K1418","v":0},{"$f":"'RAB remaining lives'!L1418","v":0},{"$f":"'RAB remaining lives'!M1418","v":0},{"$f":"'RAB remaining lives'!N1418","v":0},{"$f":"'RAB remaining lives'!O1418","v":0},{"$f":"'RAB remaining lives'!P1418","v":0},{"$f":"'RAB remaining lives'!Q1418","v":0},{"$f":"'RAB remaining lives'!R1418","v":0},{"$f":"'RAB remaining lives'!S1418","v":0},{"$f":"'RAB remaining lives'!T1418","v":0},{"$f":"'RAB remaining lives'!U1418","v":0},{"$f":"'RAB remaining lives'!V1418","v":0},{"$f":"'RAB remaining lives'!W1418","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1413,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1413,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1413,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1413,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441))))))","v":0},{"$f":"IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441))))))","v":0},{"$f":"IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441))))))","v":0},{"$f":"IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441))))))","v":0},{"$f":"IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441))))))","v":0},{"$f":"IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441))))))","v":0},{"$f":"IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441))))))","v":0},{"$f":"IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441))))))","v":0},{"$f":"IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441))))))","v":0},{"$f":"IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441))))))","v":0},{"$f":"IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441))))))","v":0},{"$f":"IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441))))))","v":0},{"$f":"IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441))))))","v":0},{"$f":"IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441))))))","v":0},{"$f":"IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441))))))","v":0},{"$f":"IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441))))))","v":0},{"$f":"IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441))))))","v":0},{"$f":"IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441))))))","v":0},{"$f":"IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441))))))","v":0},{"$f":"IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1413","v":0},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1419)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1413","v":0},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1413","v":0},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1413","v":0},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1413","v":0},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1413","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1413","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1413","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1413","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1413","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1413","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1413","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1413","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1413","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1413","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1413","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1413","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1413","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1413","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1413","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1413","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417))))","v":0},{"$f":"IF(AND(D1441<1,E1415=0),0,\nIF(E1415=0,D1441-1,\nIF(D1441<1,E1416,\n(((D1441-1)*(D1417-(D1417/(D1441))))+(E1415*E1416))/(E1417))))","v":0},{"$f":"IF(AND(E1441<1,F1415=0),0,\nIF(F1415=0,E1441-1,\nIF(E1441<1,F1416,\n(((E1441-1)*(E1417-(E1417/(E1441))))+(F1415*F1416))/(F1417))))","v":0},{"$f":"IF(AND(F1441<1,G1415=0),0,\nIF(G1415=0,F1441-1,\nIF(F1441<1,G1416,\n(((F1441-1)*(F1417-(F1417/(F1441))))+(G1415*G1416))/(G1417))))","v":0},{"$f":"IF(AND(G1441<1,H1415=0),0,\nIF(H1415=0,G1441-1,\nIF(G1441<1,H1416,\n(((G1441-1)*(G1417-(G1417/(G1441))))+(H1415*H1416))/(H1417))))","v":0},{"$f":"IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417))))","v":0},{"$f":"IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417))))","v":0},{"$f":"IF(AND(J1441<1,K1415=0),0,\nIF(K1415=0,J1441-1,\nIF(J1441<1,K1416,\n(((J1441-1)*(J1417-(J1417/(J1441))))+(K1415*K1416))/(K1417))))","v":0},{"$f":"IF(AND(K1441<1,L1415=0),0,\nIF(L1415=0,K1441-1,\nIF(K1441<1,L1416,\n(((K1441-1)*(K1417-(K1417/(K1441))))+(L1415*L1416))/(L1417))))","v":0},{"$f":"IF(AND(L1441<1,M1415=0),0,\nIF(M1415=0,L1441-1,\nIF(L1441<1,M1416,\n(((L1441-1)*(L1417-(L1417/(L1441))))+(M1415*M1416))/(M1417))))","v":0},{"$f":"IF(AND(M1441<1,N1415=0),0,\nIF(N1415=0,M1441-1,\nIF(M1441<1,N1416,\n(((M1441-1)*(M1417-(M1417/(M1441))))+(N1415*N1416))/(N1417))))","v":0},{"$f":"IF(AND(N1441<1,O1415=0),0,\nIF(O1415=0,N1441-1,\nIF(N1441<1,O1416,\n(((N1441-1)*(N1417-(N1417/(N1441))))+(O1415*O1416))/(O1417))))","v":0},{"$f":"IF(AND(O1441<1,P1415=0),0,\nIF(P1415=0,O1441-1,\nIF(O1441<1,P1416,\n(((O1441-1)*(O1417-(O1417/(O1441))))+(P1415*P1416))/(P1417))))","v":0},{"$f":"IF(AND(P1441<1,Q1415=0),0,\nIF(Q1415=0,P1441-1,\nIF(P1441<1,Q1416,\n(((P1441-1)*(P1417-(P1417/(P1441))))+(Q1415*Q1416))/(Q1417))))","v":0},{"$f":"IF(AND(Q1441<1,R1415=0),0,\nIF(R1415=0,Q1441-1,\nIF(Q1441<1,R1416,\n(((Q1441-1)*(Q1417-(Q1417/(Q1441))))+(R1415*R1416))/(R1417))))","v":0},{"$f":"IF(AND(R1441<1,S1415=0),0,\nIF(S1415=0,R1441-1,\nIF(R1441<1,S1416,\n(((R1441-1)*(R1417-(R1417/(R1441))))+(S1415*S1416))/(S1417))))","v":0},{"$f":"IF(AND(S1441<1,T1415=0),0,\nIF(T1415=0,S1441-1,\nIF(S1441<1,T1416,\n(((S1441-1)*(S1417-(S1417/(S1441))))+(T1415*T1416))/(T1417))))","v":0},{"$f":"IF(AND(T1441<1,U1415=0),0,\nIF(U1415=0,T1441-1,\nIF(T1441<1,U1416,\n(((T1441-1)*(T1417-(T1417/(T1441))))+(U1415*U1416))/(U1417))))","v":0},{"$f":"IF(AND(U1441<1,V1415=0),0,\nIF(V1415=0,U1441-1,\nIF(U1441<1,V1416,\n(((U1441-1)*(U1417-(U1417/(U1441))))+(V1415*V1416))/(V1417))))","v":0},{"$f":"IF(AND(V1441<1,W1415=0),0,\nIF(W1415=0,V1441-1,\nIF(V1441<1,W1416,\n(((V1441-1)*(V1417-(V1417/(V1441))))+(W1415*W1416))/(W1417))))","v":0}]
[null,"RL Start TAB",{"$f":"C1414","v":0},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":0},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":0},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":0},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":0},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":0},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-1))","v":0},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":0},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":0},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":0},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":0},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":0},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":0},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":0},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":0},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":0},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":0},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":0},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":0},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":0},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1419)","v":"RL Capex 2006-07"},null,{"$f":"D1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1414","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1414","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1414","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1414","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1414","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1414","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1414","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1414","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1414","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1414","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1414","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1414","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1467,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1472","v":0},{"$f":"'RAB remaining lives'!E1472","v":0},{"$f":"'RAB remaining lives'!F1472","v":0},{"$f":"'RAB remaining lives'!G1472","v":0},{"$f":"'RAB remaining lives'!H1472","v":0},{"$f":"'RAB remaining lives'!I1472","v":0},{"$f":"'RAB remaining lives'!J1472","v":0},{"$f":"'RAB remaining lives'!K1472","v":0},{"$f":"'RAB remaining lives'!L1472","v":0},{"$f":"'RAB remaining lives'!M1472","v":0},{"$f":"'RAB remaining lives'!N1472","v":0},{"$f":"'RAB remaining lives'!O1472","v":0},{"$f":"'RAB remaining lives'!P1472","v":0},{"$f":"'RAB remaining lives'!Q1472","v":0},{"$f":"'RAB remaining lives'!R1472","v":0},{"$f":"'RAB remaining lives'!S1472","v":0},{"$f":"'RAB remaining lives'!T1472","v":0},{"$f":"'RAB remaining lives'!U1472","v":0},{"$f":"'RAB remaining lives'!V1472","v":0},{"$f":"'RAB remaining lives'!W1472","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1467,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1467,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1467,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1467,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495))))))","v":0},{"$f":"IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495))))))","v":0},{"$f":"IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495))))))","v":0},{"$f":"IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495))))))","v":0},{"$f":"IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495))))))","v":0},{"$f":"IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495))))))","v":0},{"$f":"IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495))))))","v":0},{"$f":"IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495))))))","v":0},{"$f":"IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495))))))","v":0},{"$f":"IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495))))))","v":0},{"$f":"IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495))))))","v":0},{"$f":"IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495))))))","v":0},{"$f":"IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495))))))","v":0},{"$f":"IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495))))))","v":0},{"$f":"IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495))))))","v":0},{"$f":"IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495))))))","v":0},{"$f":"IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495))))))","v":0},{"$f":"IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495))))))","v":0},{"$f":"IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495))))))","v":0},{"$f":"IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1467","v":0},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1473)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1467","v":0},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1467","v":0},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1467","v":0},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1467","v":0},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1467","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1467","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1467","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1467","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1467","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1467","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1467","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1467","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1467","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1467","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1467","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1467","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1467","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1467","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1467","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1467","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471))))","v":0},{"$f":"IF(AND(D1495<1,E1469=0),0,\nIF(E1469=0,D1495-1,\nIF(D1495<1,E1470,\n(((D1495-1)*(D1471-(D1471/(D1495))))+(E1469*E1470))/(E1471))))","v":0},{"$f":"IF(AND(E1495<1,F1469=0),0,\nIF(F1469=0,E1495-1,\nIF(E1495<1,F1470,\n(((E1495-1)*(E1471-(E1471/(E1495))))+(F1469*F1470))/(F1471))))","v":0},{"$f":"IF(AND(F1495<1,G1469=0),0,\nIF(G1469=0,F1495-1,\nIF(F1495<1,G1470,\n(((F1495-1)*(F1471-(F1471/(F1495))))+(G1469*G1470))/(G1471))))","v":0},{"$f":"IF(AND(G1495<1,H1469=0),0,\nIF(H1469=0,G1495-1,\nIF(G1495<1,H1470,\n(((G1495-1)*(G1471-(G1471/(G1495))))+(H1469*H1470))/(H1471))))","v":0},{"$f":"IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471))))","v":0},{"$f":"IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471))))","v":0},{"$f":"IF(AND(J1495<1,K1469=0),0,\nIF(K1469=0,J1495-1,\nIF(J1495<1,K1470,\n(((J1495-1)*(J1471-(J1471/(J1495))))+(K1469*K1470))/(K1471))))","v":0},{"$f":"IF(AND(K1495<1,L1469=0),0,\nIF(L1469=0,K1495-1,\nIF(K1495<1,L1470,\n(((K1495-1)*(K1471-(K1471/(K1495))))+(L1469*L1470))/(L1471))))","v":0},{"$f":"IF(AND(L1495<1,M1469=0),0,\nIF(M1469=0,L1495-1,\nIF(L1495<1,M1470,\n(((L1495-1)*(L1471-(L1471/(L1495))))+(M1469*M1470))/(M1471))))","v":0},{"$f":"IF(AND(M1495<1,N1469=0),0,\nIF(N1469=0,M1495-1,\nIF(M1495<1,N1470,\n(((M1495-1)*(M1471-(M1471/(M1495))))+(N1469*N1470))/(N1471))))","v":0},{"$f":"IF(AND(N1495<1,O1469=0),0,\nIF(O1469=0,N1495-1,\nIF(N1495<1,O1470,\n(((N1495-1)*(N1471-(N1471/(N1495))))+(O1469*O1470))/(O1471))))","v":0},{"$f":"IF(AND(O1495<1,P1469=0),0,\nIF(P1469=0,O1495-1,\nIF(O1495<1,P1470,\n(((O1495-1)*(O1471-(O1471/(O1495))))+(P1469*P1470))/(P1471))))","v":0},{"$f":"IF(AND(P1495<1,Q1469=0),0,\nIF(Q1469=0,P1495-1,\nIF(P1495<1,Q1470,\n(((P1495-1)*(P1471-(P1471/(P1495))))+(Q1469*Q1470))/(Q1471))))","v":0},{"$f":"IF(AND(Q1495<1,R1469=0),0,\nIF(R1469=0,Q1495-1,\nIF(Q1495<1,R1470,\n(((Q1495-1)*(Q1471-(Q1471/(Q1495))))+(R1469*R1470))/(R1471))))","v":0},{"$f":"IF(AND(R1495<1,S1469=0),0,\nIF(S1469=0,R1495-1,\nIF(R1495<1,S1470,\n(((R1495-1)*(R1471-(R1471/(R1495))))+(S1469*S1470))/(S1471))))","v":0},{"$f":"IF(AND(S1495<1,T1469=0),0,\nIF(T1469=0,S1495-1,\nIF(S1495<1,T1470,\n(((S1495-1)*(S1471-(S1471/(S1495))))+(T1469*T1470))/(T1471))))","v":0},{"$f":"IF(AND(T1495<1,U1469=0),0,\nIF(U1469=0,T1495-1,\nIF(T1495<1,U1470,\n(((T1495-1)*(T1471-(T1471/(T1495))))+(U1469*U1470))/(U1471))))","v":0},{"$f":"IF(AND(U1495<1,V1469=0),0,\nIF(V1469=0,U1495-1,\nIF(U1495<1,V1470,\n(((U1495-1)*(U1471-(U1471/(U1495))))+(V1469*V1470))/(V1471))))","v":0},{"$f":"IF(AND(V1495<1,W1469=0),0,\nIF(W1469=0,V1495-1,\nIF(V1495<1,W1470,\n(((V1495-1)*(V1471-(V1471/(V1495))))+(W1469*W1470))/(W1471))))","v":0}]
[null,"RL Start TAB",{"$f":"C1468","v":0},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":0},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":0},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":0},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":0},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":0},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-1))","v":0},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":0},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":0},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":0},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":0},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":0},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":0},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":0},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":0},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":0},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":0},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":0},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":0},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":0},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1473)","v":"RL Capex 2006-07"},null,{"$f":"D1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1468","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1468","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1468","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1468","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1468","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1468","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1468","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1468","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1468","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1468","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1468","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1468","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1521,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1526","v":0},{"$f":"'RAB remaining lives'!E1526","v":0},{"$f":"'RAB remaining lives'!F1526","v":0},{"$f":"'RAB remaining lives'!G1526","v":0},{"$f":"'RAB remaining lives'!H1526","v":0},{"$f":"'RAB remaining lives'!I1526","v":0},{"$f":"'RAB remaining lives'!J1526","v":0},{"$f":"'RAB remaining lives'!K1526","v":0},{"$f":"'RAB remaining lives'!L1526","v":0},{"$f":"'RAB remaining lives'!M1526","v":0},{"$f":"'RAB remaining lives'!N1526","v":0},{"$f":"'RAB remaining lives'!O1526","v":0},{"$f":"'RAB remaining lives'!P1526","v":0},{"$f":"'RAB remaining lives'!Q1526","v":0},{"$f":"'RAB remaining lives'!R1526","v":0},{"$f":"'RAB remaining lives'!S1526","v":0},{"$f":"'RAB remaining lives'!T1526","v":0},{"$f":"'RAB remaining lives'!U1526","v":0},{"$f":"'RAB remaining lives'!V1526","v":0},{"$f":"'RAB remaining lives'!W1526","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1521,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1521,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1521,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1521,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549))))))","v":0},{"$f":"IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549))))))","v":0},{"$f":"IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549))))))","v":0},{"$f":"IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549))))))","v":0},{"$f":"IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549))))))","v":0},{"$f":"IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549))))))","v":0},{"$f":"IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549))))))","v":0},{"$f":"IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549))))))","v":0},{"$f":"IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549))))))","v":0},{"$f":"IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549))))))","v":0},{"$f":"IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549))))))","v":0},{"$f":"IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549))))))","v":0},{"$f":"IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549))))))","v":0},{"$f":"IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549))))))","v":0},{"$f":"IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549))))))","v":0},{"$f":"IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549))))))","v":0},{"$f":"IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549))))))","v":0},{"$f":"IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549))))))","v":0},{"$f":"IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549))))))","v":0},{"$f":"IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1521","v":0},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1521","v":0},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1521","v":0},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1521","v":0},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1521","v":0},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1521","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1521","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1521","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1521","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1521","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1521","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1521","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1521","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1521","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1521","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1521","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1521","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1521","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1521","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1521","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1521","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525))))","v":0},{"$f":"IF(AND(D1549<1,E1523=0),0,\nIF(E1523=0,D1549-1,\nIF(D1549<1,E1524,\n(((D1549-1)*(D1525-(D1525/(D1549))))+(E1523*E1524))/(E1525))))","v":0},{"$f":"IF(AND(E1549<1,F1523=0),0,\nIF(F1523=0,E1549-1,\nIF(E1549<1,F1524,\n(((E1549-1)*(E1525-(E1525/(E1549))))+(F1523*F1524))/(F1525))))","v":0},{"$f":"IF(AND(F1549<1,G1523=0),0,\nIF(G1523=0,F1549-1,\nIF(F1549<1,G1524,\n(((F1549-1)*(F1525-(F1525/(F1549))))+(G1523*G1524))/(G1525))))","v":0},{"$f":"IF(AND(G1549<1,H1523=0),0,\nIF(H1523=0,G1549-1,\nIF(G1549<1,H1524,\n(((G1549-1)*(G1525-(G1525/(G1549))))+(H1523*H1524))/(H1525))))","v":0},{"$f":"IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525))))","v":0},{"$f":"IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525))))","v":0},{"$f":"IF(AND(J1549<1,K1523=0),0,\nIF(K1523=0,J1549-1,\nIF(J1549<1,K1524,\n(((J1549-1)*(J1525-(J1525/(J1549))))+(K1523*K1524))/(K1525))))","v":0},{"$f":"IF(AND(K1549<1,L1523=0),0,\nIF(L1523=0,K1549-1,\nIF(K1549<1,L1524,\n(((K1549-1)*(K1525-(K1525/(K1549))))+(L1523*L1524))/(L1525))))","v":0},{"$f":"IF(AND(L1549<1,M1523=0),0,\nIF(M1523=0,L1549-1,\nIF(L1549<1,M1524,\n(((L1549-1)*(L1525-(L1525/(L1549))))+(M1523*M1524))/(M1525))))","v":0},{"$f":"IF(AND(M1549<1,N1523=0),0,\nIF(N1523=0,M1549-1,\nIF(M1549<1,N1524,\n(((M1549-1)*(M1525-(M1525/(M1549))))+(N1523*N1524))/(N1525))))","v":0},{"$f":"IF(AND(N1549<1,O1523=0),0,\nIF(O1523=0,N1549-1,\nIF(N1549<1,O1524,\n(((N1549-1)*(N1525-(N1525/(N1549))))+(O1523*O1524))/(O1525))))","v":0},{"$f":"IF(AND(O1549<1,P1523=0),0,\nIF(P1523=0,O1549-1,\nIF(O1549<1,P1524,\n(((O1549-1)*(O1525-(O1525/(O1549))))+(P1523*P1524))/(P1525))))","v":0},{"$f":"IF(AND(P1549<1,Q1523=0),0,\nIF(Q1523=0,P1549-1,\nIF(P1549<1,Q1524,\n(((P1549-1)*(P1525-(P1525/(P1549))))+(Q1523*Q1524))/(Q1525))))","v":0},{"$f":"IF(AND(Q1549<1,R1523=0),0,\nIF(R1523=0,Q1549-1,\nIF(Q1549<1,R1524,\n(((Q1549-1)*(Q1525-(Q1525/(Q1549))))+(R1523*R1524))/(R1525))))","v":0},{"$f":"IF(AND(R1549<1,S1523=0),0,\nIF(S1523=0,R1549-1,\nIF(R1549<1,S1524,\n(((R1549-1)*(R1525-(R1525/(R1549))))+(S1523*S1524))/(S1525))))","v":0},{"$f":"IF(AND(S1549<1,T1523=0),0,\nIF(T1523=0,S1549-1,\nIF(S1549<1,T1524,\n(((S1549-1)*(S1525-(S1525/(S1549))))+(T1523*T1524))/(T1525))))","v":0},{"$f":"IF(AND(T1549<1,U1523=0),0,\nIF(U1523=0,T1549-1,\nIF(T1549<1,U1524,\n(((T1549-1)*(T1525-(T1525/(T1549))))+(U1523*U1524))/(U1525))))","v":0},{"$f":"IF(AND(U1549<1,V1523=0),0,\nIF(V1523=0,U1549-1,\nIF(U1549<1,V1524,\n(((U1549-1)*(U1525-(U1525/(U1549))))+(V1523*V1524))/(V1525))))","v":0},{"$f":"IF(AND(V1549<1,W1523=0),0,\nIF(W1523=0,V1549-1,\nIF(V1549<1,W1524,\n(((V1549-1)*(V1525-(V1525/(V1549))))+(W1523*W1524))/(W1525))))","v":0}]
[null,"RL Start TAB",{"$f":"C1522","v":0},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":0},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":0},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":0},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":0},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":0},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-1))","v":0},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":0},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":0},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":0},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":0},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":0},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":0},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":0},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":0},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":0},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":0},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":0},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":0},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":0},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2006-07"},null,{"$f":"D1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1522","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1522","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1522","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1522","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1522","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1522","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1522","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1522","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1522","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1522","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1522","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1522","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1575,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1580","v":0},{"$f":"'RAB remaining lives'!E1580","v":0},{"$f":"'RAB remaining lives'!F1580","v":0},{"$f":"'RAB remaining lives'!G1580","v":0},{"$f":"'RAB remaining lives'!H1580","v":0},{"$f":"'RAB remaining lives'!I1580","v":0},{"$f":"'RAB remaining lives'!J1580","v":0},{"$f":"'RAB remaining lives'!K1580","v":0},{"$f":"'RAB remaining lives'!L1580","v":0},{"$f":"'RAB remaining lives'!M1580","v":0},{"$f":"'RAB remaining lives'!N1580","v":0},{"$f":"'RAB remaining lives'!O1580","v":0},{"$f":"'RAB remaining lives'!P1580","v":0},{"$f":"'RAB remaining lives'!Q1580","v":0},{"$f":"'RAB remaining lives'!R1580","v":0},{"$f":"'RAB remaining lives'!S1580","v":0},{"$f":"'RAB remaining lives'!T1580","v":0},{"$f":"'RAB remaining lives'!U1580","v":0},{"$f":"'RAB remaining lives'!V1580","v":0},{"$f":"'RAB remaining lives'!W1580","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1575,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1575,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1575,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1575,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603))))))","v":0},{"$f":"IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603))))))","v":0},{"$f":"IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603))))))","v":0},{"$f":"IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603))))))","v":0},{"$f":"IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603))))))","v":0},{"$f":"IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603))))))","v":0},{"$f":"IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603))))))","v":0},{"$f":"IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603))))))","v":0},{"$f":"IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603))))))","v":0},{"$f":"IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603))))))","v":0},{"$f":"IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603))))))","v":0},{"$f":"IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603))))))","v":0},{"$f":"IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603))))))","v":0},{"$f":"IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603))))))","v":0},{"$f":"IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603))))))","v":0},{"$f":"IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603))))))","v":0},{"$f":"IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603))))))","v":0},{"$f":"IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603))))))","v":0},{"$f":"IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603))))))","v":0},{"$f":"IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1581)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1575","v":0},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1575","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1575","v":0},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1575","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1575","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1575","v":0},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1575","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1575","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1575","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1575","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1575","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1575","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1575","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1575","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1575","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1575","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1575","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1575","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1575","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1575","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579))))","v":0},{"$f":"IF(AND(D1603<1,E1577=0),0,\nIF(E1577=0,D1603-1,\nIF(D1603<1,E1578,\n(((D1603-1)*(D1579-(D1579/(D1603))))+(E1577*E1578))/(E1579))))","v":0},{"$f":"IF(AND(E1603<1,F1577=0),0,\nIF(F1577=0,E1603-1,\nIF(E1603<1,F1578,\n(((E1603-1)*(E1579-(E1579/(E1603))))+(F1577*F1578))/(F1579))))","v":0},{"$f":"IF(AND(F1603<1,G1577=0),0,\nIF(G1577=0,F1603-1,\nIF(F1603<1,G1578,\n(((F1603-1)*(F1579-(F1579/(F1603))))+(G1577*G1578))/(G1579))))","v":0},{"$f":"IF(AND(G1603<1,H1577=0),0,\nIF(H1577=0,G1603-1,\nIF(G1603<1,H1578,\n(((G1603-1)*(G1579-(G1579/(G1603))))+(H1577*H1578))/(H1579))))","v":0},{"$f":"IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579))))","v":0},{"$f":"IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579))))","v":0},{"$f":"IF(AND(J1603<1,K1577=0),0,\nIF(K1577=0,J1603-1,\nIF(J1603<1,K1578,\n(((J1603-1)*(J1579-(J1579/(J1603))))+(K1577*K1578))/(K1579))))","v":0},{"$f":"IF(AND(K1603<1,L1577=0),0,\nIF(L1577=0,K1603-1,\nIF(K1603<1,L1578,\n(((K1603-1)*(K1579-(K1579/(K1603))))+(L1577*L1578))/(L1579))))","v":0},{"$f":"IF(AND(L1603<1,M1577=0),0,\nIF(M1577=0,L1603-1,\nIF(L1603<1,M1578,\n(((L1603-1)*(L1579-(L1579/(L1603))))+(M1577*M1578))/(M1579))))","v":0},{"$f":"IF(AND(M1603<1,N1577=0),0,\nIF(N1577=0,M1603-1,\nIF(M1603<1,N1578,\n(((M1603-1)*(M1579-(M1579/(M1603))))+(N1577*N1578))/(N1579))))","v":0},{"$f":"IF(AND(N1603<1,O1577=0),0,\nIF(O1577=0,N1603-1,\nIF(N1603<1,O1578,\n(((N1603-1)*(N1579-(N1579/(N1603))))+(O1577*O1578))/(O1579))))","v":0},{"$f":"IF(AND(O1603<1,P1577=0),0,\nIF(P1577=0,O1603-1,\nIF(O1603<1,P1578,\n(((O1603-1)*(O1579-(O1579/(O1603))))+(P1577*P1578))/(P1579))))","v":0},{"$f":"IF(AND(P1603<1,Q1577=0),0,\nIF(Q1577=0,P1603-1,\nIF(P1603<1,Q1578,\n(((P1603-1)*(P1579-(P1579/(P1603))))+(Q1577*Q1578))/(Q1579))))","v":0},{"$f":"IF(AND(Q1603<1,R1577=0),0,\nIF(R1577=0,Q1603-1,\nIF(Q1603<1,R1578,\n(((Q1603-1)*(Q1579-(Q1579/(Q1603))))+(R1577*R1578))/(R1579))))","v":0},{"$f":"IF(AND(R1603<1,S1577=0),0,\nIF(S1577=0,R1603-1,\nIF(R1603<1,S1578,\n(((R1603-1)*(R1579-(R1579/(R1603))))+(S1577*S1578))/(S1579))))","v":0},{"$f":"IF(AND(S1603<1,T1577=0),0,\nIF(T1577=0,S1603-1,\nIF(S1603<1,T1578,\n(((S1603-1)*(S1579-(S1579/(S1603))))+(T1577*T1578))/(T1579))))","v":0},{"$f":"IF(AND(T1603<1,U1577=0),0,\nIF(U1577=0,T1603-1,\nIF(T1603<1,U1578,\n(((T1603-1)*(T1579-(T1579/(T1603))))+(U1577*U1578))/(U1579))))","v":0},{"$f":"IF(AND(U1603<1,V1577=0),0,\nIF(V1577=0,U1603-1,\nIF(U1603<1,V1578,\n(((U1603-1)*(U1579-(U1579/(U1603))))+(V1577*V1578))/(V1579))))","v":0},{"$f":"IF(AND(V1603<1,W1577=0),0,\nIF(W1577=0,V1603-1,\nIF(V1603<1,W1578,\n(((V1603-1)*(V1579-(V1579/(V1603))))+(W1577*W1578))/(W1579))))","v":0}]
[null,"RL Start TAB",{"$f":"C1576","v":0},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":0},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":0},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":0},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":0},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":0},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-1))","v":0},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":0},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":0},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":0},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":0},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":0},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":0},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":0},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":0},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":0},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":0},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":0},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":0},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":0},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1581)","v":"RL Capex 2006-07"},null,{"$f":"D1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1576","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1576","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1576","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1576","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1576","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1576","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1576","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1576","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1576","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1576","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1576","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1576","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1628,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1628,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1629,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1634","v":0},{"$f":"'RAB remaining lives'!E1634","v":0},{"$f":"'RAB remaining lives'!F1634","v":0},{"$f":"'RAB remaining lives'!G1634","v":0},{"$f":"'RAB remaining lives'!H1634","v":0},{"$f":"'RAB remaining lives'!I1634","v":0},{"$f":"'RAB remaining lives'!J1634","v":0},{"$f":"'RAB remaining lives'!K1634","v":0},{"$f":"'RAB remaining lives'!L1634","v":0},{"$f":"'RAB remaining lives'!M1634","v":0},{"$f":"'RAB remaining lives'!N1634","v":0},{"$f":"'RAB remaining lives'!O1634","v":0},{"$f":"'RAB remaining lives'!P1634","v":0},{"$f":"'RAB remaining lives'!Q1634","v":0},{"$f":"'RAB remaining lives'!R1634","v":0},{"$f":"'RAB remaining lives'!S1634","v":0},{"$f":"'RAB remaining lives'!T1634","v":0},{"$f":"'RAB remaining lives'!U1634","v":0},{"$f":"'RAB remaining lives'!V1634","v":0},{"$f":"'RAB remaining lives'!W1634","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1629,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1629,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1629,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1629,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1631=0,C1633=0),0,\nIF(AND(D1631<>0,C1633=0),D1631,\nIF(AND(D1632<>0,C1633<>0),(C1633-(C1633/C1657))+D1631,\nIF(C1657<1,0,(C1633-(C1633/C1657))))))","v":0},{"$f":"IF(AND(E1631=0,D1633=0),0,\nIF(AND(E1631<>0,D1633=0),E1631,\nIF(AND(E1632<>0,D1633<>0),(D1633-(D1633/D1657))+E1631,\nIF(D1657<1,0,(D1633-(D1633/D1657))))))","v":0},{"$f":"IF(AND(F1631=0,E1633=0),0,\nIF(AND(F1631<>0,E1633=0),F1631,\nIF(AND(F1632<>0,E1633<>0),(E1633-(E1633/E1657))+F1631,\nIF(E1657<1,0,(E1633-(E1633/E1657))))))","v":0},{"$f":"IF(AND(G1631=0,F1633=0),0,\nIF(AND(G1631<>0,F1633=0),G1631,\nIF(AND(G1632<>0,F1633<>0),(F1633-(F1633/F1657))+G1631,\nIF(F1657<1,0,(F1633-(F1633/F1657))))))","v":0},{"$f":"IF(AND(H1631=0,G1633=0),0,\nIF(AND(H1631<>0,G1633=0),H1631,\nIF(AND(H1632<>0,G1633<>0),(G1633-(G1633/G1657))+H1631,\nIF(G1657<1,0,(G1633-(G1633/G1657))))))","v":0},{"$f":"IF(AND(I1631=0,H1633=0),0,\nIF(AND(I1631<>0,H1633=0),I1631,\nIF(AND(I1632<>0,H1633<>0),(H1633-(H1633/H1657))+I1631,\nIF(H1657<1,0,(H1633-(H1633/H1657))))))","v":0},{"$f":"IF(AND(J1631=0,I1633=0),0,\nIF(AND(J1631<>0,I1633=0),J1631,\nIF(AND(J1632<>0,I1633<>0),(I1633-(I1633/I1657))+J1631,\nIF(I1657<1,0,(I1633-(I1633/I1657))))))","v":0},{"$f":"IF(AND(K1631=0,J1633=0),0,\nIF(AND(K1631<>0,J1633=0),K1631,\nIF(AND(K1632<>0,J1633<>0),(J1633-(J1633/J1657))+K1631,\nIF(J1657<1,0,(J1633-(J1633/J1657))))))","v":0},{"$f":"IF(AND(L1631=0,K1633=0),0,\nIF(AND(L1631<>0,K1633=0),L1631,\nIF(AND(L1632<>0,K1633<>0),(K1633-(K1633/K1657))+L1631,\nIF(K1657<1,0,(K1633-(K1633/K1657))))))","v":0},{"$f":"IF(AND(M1631=0,L1633=0),0,\nIF(AND(M1631<>0,L1633=0),M1631,\nIF(AND(M1632<>0,L1633<>0),(L1633-(L1633/L1657))+M1631,\nIF(L1657<1,0,(L1633-(L1633/L1657))))))","v":0},{"$f":"IF(AND(N1631=0,M1633=0),0,\nIF(AND(N1631<>0,M1633=0),N1631,\nIF(AND(N1632<>0,M1633<>0),(M1633-(M1633/M1657))+N1631,\nIF(M1657<1,0,(M1633-(M1633/M1657))))))","v":0},{"$f":"IF(AND(O1631=0,N1633=0),0,\nIF(AND(O1631<>0,N1633=0),O1631,\nIF(AND(O1632<>0,N1633<>0),(N1633-(N1633/N1657))+O1631,\nIF(N1657<1,0,(N1633-(N1633/N1657))))))","v":0},{"$f":"IF(AND(P1631=0,O1633=0),0,\nIF(AND(P1631<>0,O1633=0),P1631,\nIF(AND(P1632<>0,O1633<>0),(O1633-(O1633/O1657))+P1631,\nIF(O1657<1,0,(O1633-(O1633/O1657))))))","v":0},{"$f":"IF(AND(Q1631=0,P1633=0),0,\nIF(AND(Q1631<>0,P1633=0),Q1631,\nIF(AND(Q1632<>0,P1633<>0),(P1633-(P1633/P1657))+Q1631,\nIF(P1657<1,0,(P1633-(P1633/P1657))))))","v":0},{"$f":"IF(AND(R1631=0,Q1633=0),0,\nIF(AND(R1631<>0,Q1633=0),R1631,\nIF(AND(R1632<>0,Q1633<>0),(Q1633-(Q1633/Q1657))+R1631,\nIF(Q1657<1,0,(Q1633-(Q1633/Q1657))))))","v":0},{"$f":"IF(AND(S1631=0,R1633=0),0,\nIF(AND(S1631<>0,R1633=0),S1631,\nIF(AND(S1632<>0,R1633<>0),(R1633-(R1633/R1657))+S1631,\nIF(R1657<1,0,(R1633-(R1633/R1657))))))","v":0},{"$f":"IF(AND(T1631=0,S1633=0),0,\nIF(AND(T1631<>0,S1633=0),T1631,\nIF(AND(T1632<>0,S1633<>0),(S1633-(S1633/S1657))+T1631,\nIF(S1657<1,0,(S1633-(S1633/S1657))))))","v":0},{"$f":"IF(AND(U1631=0,T1633=0),0,\nIF(AND(U1631<>0,T1633=0),U1631,\nIF(AND(U1632<>0,T1633<>0),(T1633-(T1633/T1657))+U1631,\nIF(T1657<1,0,(T1633-(T1633/T1657))))))","v":0},{"$f":"IF(AND(V1631=0,U1633=0),0,\nIF(AND(V1631<>0,U1633=0),V1631,\nIF(AND(V1632<>0,U1633<>0),(U1633-(U1633/U1657))+V1631,\nIF(U1657<1,0,(U1633-(U1633/U1657))))))","v":0},{"$f":"IF(AND(W1631=0,V1633=0),0,\nIF(AND(W1631<>0,V1633=0),W1631,\nIF(AND(W1632<>0,V1633<>0),(V1633-(V1633/V1657))+W1631,\nIF(V1657<1,0,(V1633-(V1633/V1657))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1629","v":0},{"$f":"IF(C1658=\"n/a\",C1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(D1658=\"n/a\",D1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(E1658=\"n/a\",E1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(F1658=\"n/a\",F1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(G1658=\"n/a\",G1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(H1658=\"n/a\",H1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(I1658=\"n/a\",I1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(J1658=\"n/a\",J1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(K1658=\"n/a\",K1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(L1658=\"n/a\",L1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(M1658=\"n/a\",M1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(N1658=\"n/a\",N1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(O1658=\"n/a\",O1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(P1658=\"n/a\",P1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(Q1658=\"n/a\",Q1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(R1658=\"n/a\",R1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(S1658=\"n/a\",S1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(T1658=\"n/a\",T1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(U1658=\"n/a\",U1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(V1658=\"n/a\",V1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1635)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1629","v":0},{"$f":"IF(D1659=\"n/a\",D1635,IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635)))),\nMAX(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1629","v":0},{"$f":"IF(E1660=\"n/a\",E1636,IFERROR(IF((OFFSET($C1636,0,$A1636))<0,\nMIN(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636)))),\nMAX(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1629","v":0},{"$f":"IF(F1661=\"n/a\",F1637,IFERROR(IF((OFFSET($C1637,0,$A1637))<0,\nMIN(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637)))),\nMAX(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1629","v":0},{"$f":"IF(G1662=\"n/a\",G1638,IFERROR(IF((OFFSET($C1638,0,$A1638))<0,\nMIN(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638)))),\nMAX(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1629","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1629","v":0},{"$f":"IF(I1664=\"n/a\",I1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1629","v":0},{"$f":"IF(J1665=\"n/a\",J1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1629","v":0},{"$f":"IF(K1666=\"n/a\",K1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1629","v":0},{"$f":"IF(L1667=\"n/a\",L1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1629","v":0},{"$f":"IF(M1668=\"n/a\",M1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1629","v":0},{"$f":"IF(N1669=\"n/a\",N1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1629","v":0},{"$f":"IF(O1670=\"n/a\",O1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1629","v":0},{"$f":"IF(P1671=\"n/a\",P1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1629","v":0},{"$f":"IF(Q1672=\"n/a\",Q1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1629","v":0},{"$f":"IF(R1673=\"n/a\",R1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1629","v":0},{"$f":"IF(S1674=\"n/a\",S1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1629","v":0},{"$f":"IF(T1675=\"n/a\",T1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1629","v":0},{"$f":"IF(U1676=\"n/a\",U1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1629","v":0},{"$f":"IF(V1677=\"n/a\",V1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1629","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1657<1,D1631=0),0,\nIF(D1631=0,C1657-1,\nIF(C1657<1,D1632,\n(((C1657-1)*(C1633-(C1633/(C1657))))+(D1631*D1632))/(D1633))))","v":0},{"$f":"IF(AND(D1657<1,E1631=0),0,\nIF(E1631=0,D1657-1,\nIF(D1657<1,E1632,\n(((D1657-1)*(D1633-(D1633/(D1657))))+(E1631*E1632))/(E1633))))","v":0},{"$f":"IF(AND(E1657<1,F1631=0),0,\nIF(F1631=0,E1657-1,\nIF(E1657<1,F1632,\n(((E1657-1)*(E1633-(E1633/(E1657))))+(F1631*F1632))/(F1633))))","v":0},{"$f":"IF(AND(F1657<1,G1631=0),0,\nIF(G1631=0,F1657-1,\nIF(F1657<1,G1632,\n(((F1657-1)*(F1633-(F1633/(F1657))))+(G1631*G1632))/(G1633))))","v":0},{"$f":"IF(AND(G1657<1,H1631=0),0,\nIF(H1631=0,G1657-1,\nIF(G1657<1,H1632,\n(((G1657-1)*(G1633-(G1633/(G1657))))+(H1631*H1632))/(H1633))))","v":0},{"$f":"IF(AND(H1657<1,I1631=0),0,\nIF(I1631=0,H1657-1,\nIF(H1657<1,I1632,\n(((H1657-1)*(H1633-(H1633/(H1657))))+(I1631*I1632))/(I1633))))","v":0},{"$f":"IF(AND(I1657<1,J1631=0),0,\nIF(J1631=0,I1657-1,\nIF(I1657<1,J1632,\n(((I1657-1)*(I1633-(I1633/(I1657))))+(J1631*J1632))/(J1633))))","v":0},{"$f":"IF(AND(J1657<1,K1631=0),0,\nIF(K1631=0,J1657-1,\nIF(J1657<1,K1632,\n(((J1657-1)*(J1633-(J1633/(J1657))))+(K1631*K1632))/(K1633))))","v":0},{"$f":"IF(AND(K1657<1,L1631=0),0,\nIF(L1631=0,K1657-1,\nIF(K1657<1,L1632,\n(((K1657-1)*(K1633-(K1633/(K1657))))+(L1631*L1632))/(L1633))))","v":0},{"$f":"IF(AND(L1657<1,M1631=0),0,\nIF(M1631=0,L1657-1,\nIF(L1657<1,M1632,\n(((L1657-1)*(L1633-(L1633/(L1657))))+(M1631*M1632))/(M1633))))","v":0},{"$f":"IF(AND(M1657<1,N1631=0),0,\nIF(N1631=0,M1657-1,\nIF(M1657<1,N1632,\n(((M1657-1)*(M1633-(M1633/(M1657))))+(N1631*N1632))/(N1633))))","v":0},{"$f":"IF(AND(N1657<1,O1631=0),0,\nIF(O1631=0,N1657-1,\nIF(N1657<1,O1632,\n(((N1657-1)*(N1633-(N1633/(N1657))))+(O1631*O1632))/(O1633))))","v":0},{"$f":"IF(AND(O1657<1,P1631=0),0,\nIF(P1631=0,O1657-1,\nIF(O1657<1,P1632,\n(((O1657-1)*(O1633-(O1633/(O1657))))+(P1631*P1632))/(P1633))))","v":0},{"$f":"IF(AND(P1657<1,Q1631=0),0,\nIF(Q1631=0,P1657-1,\nIF(P1657<1,Q1632,\n(((P1657-1)*(P1633-(P1633/(P1657))))+(Q1631*Q1632))/(Q1633))))","v":0},{"$f":"IF(AND(Q1657<1,R1631=0),0,\nIF(R1631=0,Q1657-1,\nIF(Q1657<1,R1632,\n(((Q1657-1)*(Q1633-(Q1633/(Q1657))))+(R1631*R1632))/(R1633))))","v":0},{"$f":"IF(AND(R1657<1,S1631=0),0,\nIF(S1631=0,R1657-1,\nIF(R1657<1,S1632,\n(((R1657-1)*(R1633-(R1633/(R1657))))+(S1631*S1632))/(S1633))))","v":0},{"$f":"IF(AND(S1657<1,T1631=0),0,\nIF(T1631=0,S1657-1,\nIF(S1657<1,T1632,\n(((S1657-1)*(S1633-(S1633/(S1657))))+(T1631*T1632))/(T1633))))","v":0},{"$f":"IF(AND(T1657<1,U1631=0),0,\nIF(U1631=0,T1657-1,\nIF(T1657<1,U1632,\n(((T1657-1)*(T1633-(T1633/(T1657))))+(U1631*U1632))/(U1633))))","v":0},{"$f":"IF(AND(U1657<1,V1631=0),0,\nIF(V1631=0,U1657-1,\nIF(U1657<1,V1632,\n(((U1657-1)*(U1633-(U1633/(U1657))))+(V1631*V1632))/(V1633))))","v":0},{"$f":"IF(AND(V1657<1,W1631=0),0,\nIF(W1631=0,V1657-1,\nIF(V1657<1,W1632,\n(((V1657-1)*(V1633-(V1633/(V1657))))+(W1631*W1632))/(W1633))))","v":0}]
[null,"RL Start TAB",{"$f":"C1630","v":0},{"$f":"IF(C1658=\"n/a\",\"n/a\",MAX(0,C1658-1))","v":0},{"$f":"IF(D1658=\"n/a\",\"n/a\",MAX(0,D1658-1))","v":0},{"$f":"IF(E1658=\"n/a\",\"n/a\",MAX(0,E1658-1))","v":0},{"$f":"IF(F1658=\"n/a\",\"n/a\",MAX(0,F1658-1))","v":0},{"$f":"IF(G1658=\"n/a\",\"n/a\",MAX(0,G1658-1))","v":0},{"$f":"IF(H1658=\"n/a\",\"n/a\",MAX(0,H1658-1))","v":0},{"$f":"IF(I1658=\"n/a\",\"n/a\",MAX(0,I1658-1))","v":0},{"$f":"IF(J1658=\"n/a\",\"n/a\",MAX(0,J1658-1))","v":0},{"$f":"IF(K1658=\"n/a\",\"n/a\",MAX(0,K1658-1))","v":0},{"$f":"IF(L1658=\"n/a\",\"n/a\",MAX(0,L1658-1))","v":0},{"$f":"IF(M1658=\"n/a\",\"n/a\",MAX(0,M1658-1))","v":0},{"$f":"IF(N1658=\"n/a\",\"n/a\",MAX(0,N1658-1))","v":0},{"$f":"IF(O1658=\"n/a\",\"n/a\",MAX(0,O1658-1))","v":0},{"$f":"IF(P1658=\"n/a\",\"n/a\",MAX(0,P1658-1))","v":0},{"$f":"IF(Q1658=\"n/a\",\"n/a\",MAX(0,Q1658-1))","v":0},{"$f":"IF(R1658=\"n/a\",\"n/a\",MAX(0,R1658-1))","v":0},{"$f":"IF(S1658=\"n/a\",\"n/a\",MAX(0,S1658-1))","v":0},{"$f":"IF(T1658=\"n/a\",\"n/a\",MAX(0,T1658-1))","v":0},{"$f":"IF(U1658=\"n/a\",\"n/a\",MAX(0,U1658-1))","v":0},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1635)","v":"RL Capex 2006-07"},null,{"$f":"D1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1630","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1630","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1630","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1630","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1630","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1630","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1630","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1630","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1630","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1630","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1630","v":0},{"$f":"IF(V1677=\"n/a\",\"n/a\",MAX(0,V1677-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1630","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1630<>\"n/a\",C1630<>\"n/a\"),IF(SUM(C1633:C1655)=0,0,IF((SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655))<0,1,(SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",D1630<>\"n/a\"),IF(SUM(D1633:D1655)=0,0,IF((SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655))<0,1,(SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",E1630<>\"n/a\"),IF(SUM(E1633:E1655)=0,0,IF((SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655))<0,1,(SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1682,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1682,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1683,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1688","v":0},{"$f":"'RAB remaining lives'!E1688","v":0},{"$f":"'RAB remaining lives'!F1688","v":0},{"$f":"'RAB remaining lives'!G1688","v":0},{"$f":"'RAB remaining lives'!H1688","v":0},{"$f":"'RAB remaining lives'!I1688","v":0},{"$f":"'RAB remaining lives'!J1688","v":0},{"$f":"'RAB remaining lives'!K1688","v":0},{"$f":"'RAB remaining lives'!L1688","v":0},{"$f":"'RAB remaining lives'!M1688","v":0},{"$f":"'RAB remaining lives'!N1688","v":0},{"$f":"'RAB remaining lives'!O1688","v":0},{"$f":"'RAB remaining lives'!P1688","v":0},{"$f":"'RAB remaining lives'!Q1688","v":0},{"$f":"'RAB remaining lives'!R1688","v":0},{"$f":"'RAB remaining lives'!S1688","v":0},{"$f":"'RAB remaining lives'!T1688","v":0},{"$f":"'RAB remaining lives'!U1688","v":0},{"$f":"'RAB remaining lives'!V1688","v":0},{"$f":"'RAB remaining lives'!W1688","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1683,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1683,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1683,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1683,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1685=0,C1687=0),0,\nIF(AND(D1685<>0,C1687=0),D1685,\nIF(AND(D1686<>0,C1687<>0),(C1687-(C1687/C1711))+D1685,\nIF(C1711<1,0,(C1687-(C1687/C1711))))))","v":0},{"$f":"IF(AND(E1685=0,D1687=0),0,\nIF(AND(E1685<>0,D1687=0),E1685,\nIF(AND(E1686<>0,D1687<>0),(D1687-(D1687/D1711))+E1685,\nIF(D1711<1,0,(D1687-(D1687/D1711))))))","v":0},{"$f":"IF(AND(F1685=0,E1687=0),0,\nIF(AND(F1685<>0,E1687=0),F1685,\nIF(AND(F1686<>0,E1687<>0),(E1687-(E1687/E1711))+F1685,\nIF(E1711<1,0,(E1687-(E1687/E1711))))))","v":0},{"$f":"IF(AND(G1685=0,F1687=0),0,\nIF(AND(G1685<>0,F1687=0),G1685,\nIF(AND(G1686<>0,F1687<>0),(F1687-(F1687/F1711))+G1685,\nIF(F1711<1,0,(F1687-(F1687/F1711))))))","v":0},{"$f":"IF(AND(H1685=0,G1687=0),0,\nIF(AND(H1685<>0,G1687=0),H1685,\nIF(AND(H1686<>0,G1687<>0),(G1687-(G1687/G1711))+H1685,\nIF(G1711<1,0,(G1687-(G1687/G1711))))))","v":0},{"$f":"IF(AND(I1685=0,H1687=0),0,\nIF(AND(I1685<>0,H1687=0),I1685,\nIF(AND(I1686<>0,H1687<>0),(H1687-(H1687/H1711))+I1685,\nIF(H1711<1,0,(H1687-(H1687/H1711))))))","v":0},{"$f":"IF(AND(J1685=0,I1687=0),0,\nIF(AND(J1685<>0,I1687=0),J1685,\nIF(AND(J1686<>0,I1687<>0),(I1687-(I1687/I1711))+J1685,\nIF(I1711<1,0,(I1687-(I1687/I1711))))))","v":0},{"$f":"IF(AND(K1685=0,J1687=0),0,\nIF(AND(K1685<>0,J1687=0),K1685,\nIF(AND(K1686<>0,J1687<>0),(J1687-(J1687/J1711))+K1685,\nIF(J1711<1,0,(J1687-(J1687/J1711))))))","v":0},{"$f":"IF(AND(L1685=0,K1687=0),0,\nIF(AND(L1685<>0,K1687=0),L1685,\nIF(AND(L1686<>0,K1687<>0),(K1687-(K1687/K1711))+L1685,\nIF(K1711<1,0,(K1687-(K1687/K1711))))))","v":0},{"$f":"IF(AND(M1685=0,L1687=0),0,\nIF(AND(M1685<>0,L1687=0),M1685,\nIF(AND(M1686<>0,L1687<>0),(L1687-(L1687/L1711))+M1685,\nIF(L1711<1,0,(L1687-(L1687/L1711))))))","v":0},{"$f":"IF(AND(N1685=0,M1687=0),0,\nIF(AND(N1685<>0,M1687=0),N1685,\nIF(AND(N1686<>0,M1687<>0),(M1687-(M1687/M1711))+N1685,\nIF(M1711<1,0,(M1687-(M1687/M1711))))))","v":0},{"$f":"IF(AND(O1685=0,N1687=0),0,\nIF(AND(O1685<>0,N1687=0),O1685,\nIF(AND(O1686<>0,N1687<>0),(N1687-(N1687/N1711))+O1685,\nIF(N1711<1,0,(N1687-(N1687/N1711))))))","v":0},{"$f":"IF(AND(P1685=0,O1687=0),0,\nIF(AND(P1685<>0,O1687=0),P1685,\nIF(AND(P1686<>0,O1687<>0),(O1687-(O1687/O1711))+P1685,\nIF(O1711<1,0,(O1687-(O1687/O1711))))))","v":0},{"$f":"IF(AND(Q1685=0,P1687=0),0,\nIF(AND(Q1685<>0,P1687=0),Q1685,\nIF(AND(Q1686<>0,P1687<>0),(P1687-(P1687/P1711))+Q1685,\nIF(P1711<1,0,(P1687-(P1687/P1711))))))","v":0},{"$f":"IF(AND(R1685=0,Q1687=0),0,\nIF(AND(R1685<>0,Q1687=0),R1685,\nIF(AND(R1686<>0,Q1687<>0),(Q1687-(Q1687/Q1711))+R1685,\nIF(Q1711<1,0,(Q1687-(Q1687/Q1711))))))","v":0},{"$f":"IF(AND(S1685=0,R1687=0),0,\nIF(AND(S1685<>0,R1687=0),S1685,\nIF(AND(S1686<>0,R1687<>0),(R1687-(R1687/R1711))+S1685,\nIF(R1711<1,0,(R1687-(R1687/R1711))))))","v":0},{"$f":"IF(AND(T1685=0,S1687=0),0,\nIF(AND(T1685<>0,S1687=0),T1685,\nIF(AND(T1686<>0,S1687<>0),(S1687-(S1687/S1711))+T1685,\nIF(S1711<1,0,(S1687-(S1687/S1711))))))","v":0},{"$f":"IF(AND(U1685=0,T1687=0),0,\nIF(AND(U1685<>0,T1687=0),U1685,\nIF(AND(U1686<>0,T1687<>0),(T1687-(T1687/T1711))+U1685,\nIF(T1711<1,0,(T1687-(T1687/T1711))))))","v":0},{"$f":"IF(AND(V1685=0,U1687=0),0,\nIF(AND(V1685<>0,U1687=0),V1685,\nIF(AND(V1686<>0,U1687<>0),(U1687-(U1687/U1711))+V1685,\nIF(U1711<1,0,(U1687-(U1687/U1711))))))","v":0},{"$f":"IF(AND(W1685=0,V1687=0),0,\nIF(AND(W1685<>0,V1687=0),W1685,\nIF(AND(W1686<>0,V1687<>0),(V1687-(V1687/V1711))+W1685,\nIF(V1711<1,0,(V1687-(V1687/V1711))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1683","v":0},{"$f":"IF(C1712=\"n/a\",C1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(D1712=\"n/a\",D1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(E1712=\"n/a\",E1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(F1712=\"n/a\",F1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(G1712=\"n/a\",G1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(H1712=\"n/a\",H1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(I1712=\"n/a\",I1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(J1712=\"n/a\",J1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(K1712=\"n/a\",K1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(L1712=\"n/a\",L1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(M1712=\"n/a\",M1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(N1712=\"n/a\",N1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(O1712=\"n/a\",O1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(P1712=\"n/a\",P1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(Q1712=\"n/a\",Q1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(R1712=\"n/a\",R1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(S1712=\"n/a\",S1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(T1712=\"n/a\",T1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(U1712=\"n/a\",U1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(V1712=\"n/a\",V1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1689)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1683","v":0},{"$f":"IF(D1713=\"n/a\",D1689,IFERROR(IF((OFFSET($C1689,0,$A1689))<0,\nMIN(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689)))),\nMAX(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1683","v":0},{"$f":"IF(E1714=\"n/a\",E1690,IFERROR(IF((OFFSET($C1690,0,$A1690))<0,\nMIN(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690)))),\nMAX(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1683","v":0},{"$f":"IF(F1715=\"n/a\",F1691,IFERROR(IF((OFFSET($C1691,0,$A1691))<0,\nMIN(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691)))),\nMAX(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1683","v":0},{"$f":"IF(G1716=\"n/a\",G1692,IFERROR(IF((OFFSET($C1692,0,$A1692))<0,\nMIN(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692)))),\nMAX(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1683","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1683","v":0},{"$f":"IF(I1718=\"n/a\",I1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1683","v":0},{"$f":"IF(J1719=\"n/a\",J1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1683","v":0},{"$f":"IF(K1720=\"n/a\",K1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1683","v":0},{"$f":"IF(L1721=\"n/a\",L1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1683","v":0},{"$f":"IF(M1722=\"n/a\",M1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1683","v":0},{"$f":"IF(N1723=\"n/a\",N1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1683","v":0},{"$f":"IF(O1724=\"n/a\",O1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1683","v":0},{"$f":"IF(P1725=\"n/a\",P1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1683","v":0},{"$f":"IF(Q1726=\"n/a\",Q1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1683","v":0},{"$f":"IF(R1727=\"n/a\",R1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1683","v":0},{"$f":"IF(S1728=\"n/a\",S1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1683","v":0},{"$f":"IF(T1729=\"n/a\",T1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1683","v":0},{"$f":"IF(U1730=\"n/a\",U1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1683","v":0},{"$f":"IF(V1731=\"n/a\",V1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1683","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1711<1,D1685=0),0,\nIF(D1685=0,C1711-1,\nIF(C1711<1,D1686,\n(((C1711-1)*(C1687-(C1687/(C1711))))+(D1685*D1686))/(D1687))))","v":0},{"$f":"IF(AND(D1711<1,E1685=0),0,\nIF(E1685=0,D1711-1,\nIF(D1711<1,E1686,\n(((D1711-1)*(D1687-(D1687/(D1711))))+(E1685*E1686))/(E1687))))","v":0},{"$f":"IF(AND(E1711<1,F1685=0),0,\nIF(F1685=0,E1711-1,\nIF(E1711<1,F1686,\n(((E1711-1)*(E1687-(E1687/(E1711))))+(F1685*F1686))/(F1687))))","v":0},{"$f":"IF(AND(F1711<1,G1685=0),0,\nIF(G1685=0,F1711-1,\nIF(F1711<1,G1686,\n(((F1711-1)*(F1687-(F1687/(F1711))))+(G1685*G1686))/(G1687))))","v":0},{"$f":"IF(AND(G1711<1,H1685=0),0,\nIF(H1685=0,G1711-1,\nIF(G1711<1,H1686,\n(((G1711-1)*(G1687-(G1687/(G1711))))+(H1685*H1686))/(H1687))))","v":0},{"$f":"IF(AND(H1711<1,I1685=0),0,\nIF(I1685=0,H1711-1,\nIF(H1711<1,I1686,\n(((H1711-1)*(H1687-(H1687/(H1711))))+(I1685*I1686))/(I1687))))","v":0},{"$f":"IF(AND(I1711<1,J1685=0),0,\nIF(J1685=0,I1711-1,\nIF(I1711<1,J1686,\n(((I1711-1)*(I1687-(I1687/(I1711))))+(J1685*J1686))/(J1687))))","v":0},{"$f":"IF(AND(J1711<1,K1685=0),0,\nIF(K1685=0,J1711-1,\nIF(J1711<1,K1686,\n(((J1711-1)*(J1687-(J1687/(J1711))))+(K1685*K1686))/(K1687))))","v":0},{"$f":"IF(AND(K1711<1,L1685=0),0,\nIF(L1685=0,K1711-1,\nIF(K1711<1,L1686,\n(((K1711-1)*(K1687-(K1687/(K1711))))+(L1685*L1686))/(L1687))))","v":0},{"$f":"IF(AND(L1711<1,M1685=0),0,\nIF(M1685=0,L1711-1,\nIF(L1711<1,M1686,\n(((L1711-1)*(L1687-(L1687/(L1711))))+(M1685*M1686))/(M1687))))","v":0},{"$f":"IF(AND(M1711<1,N1685=0),0,\nIF(N1685=0,M1711-1,\nIF(M1711<1,N1686,\n(((M1711-1)*(M1687-(M1687/(M1711))))+(N1685*N1686))/(N1687))))","v":0},{"$f":"IF(AND(N1711<1,O1685=0),0,\nIF(O1685=0,N1711-1,\nIF(N1711<1,O1686,\n(((N1711-1)*(N1687-(N1687/(N1711))))+(O1685*O1686))/(O1687))))","v":0},{"$f":"IF(AND(O1711<1,P1685=0),0,\nIF(P1685=0,O1711-1,\nIF(O1711<1,P1686,\n(((O1711-1)*(O1687-(O1687/(O1711))))+(P1685*P1686))/(P1687))))","v":0},{"$f":"IF(AND(P1711<1,Q1685=0),0,\nIF(Q1685=0,P1711-1,\nIF(P1711<1,Q1686,\n(((P1711-1)*(P1687-(P1687/(P1711))))+(Q1685*Q1686))/(Q1687))))","v":0},{"$f":"IF(AND(Q1711<1,R1685=0),0,\nIF(R1685=0,Q1711-1,\nIF(Q1711<1,R1686,\n(((Q1711-1)*(Q1687-(Q1687/(Q1711))))+(R1685*R1686))/(R1687))))","v":0},{"$f":"IF(AND(R1711<1,S1685=0),0,\nIF(S1685=0,R1711-1,\nIF(R1711<1,S1686,\n(((R1711-1)*(R1687-(R1687/(R1711))))+(S1685*S1686))/(S1687))))","v":0},{"$f":"IF(AND(S1711<1,T1685=0),0,\nIF(T1685=0,S1711-1,\nIF(S1711<1,T1686,\n(((S1711-1)*(S1687-(S1687/(S1711))))+(T1685*T1686))/(T1687))))","v":0},{"$f":"IF(AND(T1711<1,U1685=0),0,\nIF(U1685=0,T1711-1,\nIF(T1711<1,U1686,\n(((T1711-1)*(T1687-(T1687/(T1711))))+(U1685*U1686))/(U1687))))","v":0},{"$f":"IF(AND(U1711<1,V1685=0),0,\nIF(V1685=0,U1711-1,\nIF(U1711<1,V1686,\n(((U1711-1)*(U1687-(U1687/(U1711))))+(V1685*V1686))/(V1687))))","v":0},{"$f":"IF(AND(V1711<1,W1685=0),0,\nIF(W1685=0,V1711-1,\nIF(V1711<1,W1686,\n(((V1711-1)*(V1687-(V1687/(V1711))))+(W1685*W1686))/(W1687))))","v":0}]
[null,"RL Start TAB",{"$f":"C1684","v":0},{"$f":"IF(C1712=\"n/a\",\"n/a\",MAX(0,C1712-1))","v":0},{"$f":"IF(D1712=\"n/a\",\"n/a\",MAX(0,D1712-1))","v":0},{"$f":"IF(E1712=\"n/a\",\"n/a\",MAX(0,E1712-1))","v":0},{"$f":"IF(F1712=\"n/a\",\"n/a\",MAX(0,F1712-1))","v":0},{"$f":"IF(G1712=\"n/a\",\"n/a\",MAX(0,G1712-1))","v":0},{"$f":"IF(H1712=\"n/a\",\"n/a\",MAX(0,H1712-1))","v":0},{"$f":"IF(I1712=\"n/a\",\"n/a\",MAX(0,I1712-1))","v":0},{"$f":"IF(J1712=\"n/a\",\"n/a\",MAX(0,J1712-1))","v":0},{"$f":"IF(K1712=\"n/a\",\"n/a\",MAX(0,K1712-1))","v":0},{"$f":"IF(L1712=\"n/a\",\"n/a\",MAX(0,L1712-1))","v":0},{"$f":"IF(M1712=\"n/a\",\"n/a\",MAX(0,M1712-1))","v":0},{"$f":"IF(N1712=\"n/a\",\"n/a\",MAX(0,N1712-1))","v":0},{"$f":"IF(O1712=\"n/a\",\"n/a\",MAX(0,O1712-1))","v":0},{"$f":"IF(P1712=\"n/a\",\"n/a\",MAX(0,P1712-1))","v":0},{"$f":"IF(Q1712=\"n/a\",\"n/a\",MAX(0,Q1712-1))","v":0},{"$f":"IF(R1712=\"n/a\",\"n/a\",MAX(0,R1712-1))","v":0},{"$f":"IF(S1712=\"n/a\",\"n/a\",MAX(0,S1712-1))","v":0},{"$f":"IF(T1712=\"n/a\",\"n/a\",MAX(0,T1712-1))","v":0},{"$f":"IF(U1712=\"n/a\",\"n/a\",MAX(0,U1712-1))","v":0},{"$f":"IF(V1712=\"n/a\",\"n/a\",MAX(0,V1712-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1689)","v":"RL Capex 2006-07"},null,{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1684","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1684","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1684","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1684","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1684","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1684","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1684","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1684","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1684","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1684","v":0},{"$f":"IF(V1731=\"n/a\",\"n/a\",MAX(0,V1731-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1684","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1684<>\"n/a\",C1684<>\"n/a\"),IF(SUM(C1687:C1709)=0,0,IF((SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709))<0,1,(SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",D1684<>\"n/a\"),IF(SUM(D1687:D1709)=0,0,IF((SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709))<0,1,(SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",E1684<>\"n/a\"),IF(SUM(E1687:E1709)=0,0,IF((SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709))<0,1,(SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1736,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1736,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1737,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1742","v":0},{"$f":"'RAB remaining lives'!E1742","v":0},{"$f":"'RAB remaining lives'!F1742","v":0},{"$f":"'RAB remaining lives'!G1742","v":0},{"$f":"'RAB remaining lives'!H1742","v":0},{"$f":"'RAB remaining lives'!I1742","v":0},{"$f":"'RAB remaining lives'!J1742","v":0},{"$f":"'RAB remaining lives'!K1742","v":0},{"$f":"'RAB remaining lives'!L1742","v":0},{"$f":"'RAB remaining lives'!M1742","v":0},{"$f":"'RAB remaining lives'!N1742","v":0},{"$f":"'RAB remaining lives'!O1742","v":0},{"$f":"'RAB remaining lives'!P1742","v":0},{"$f":"'RAB remaining lives'!Q1742","v":0},{"$f":"'RAB remaining lives'!R1742","v":0},{"$f":"'RAB remaining lives'!S1742","v":0},{"$f":"'RAB remaining lives'!T1742","v":0},{"$f":"'RAB remaining lives'!U1742","v":0},{"$f":"'RAB remaining lives'!V1742","v":0},{"$f":"'RAB remaining lives'!W1742","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1737,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1737,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1737,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1737,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1739=0,C1741=0),0,\nIF(AND(D1739<>0,C1741=0),D1739,\nIF(AND(D1740<>0,C1741<>0),(C1741-(C1741/C1765))+D1739,\nIF(C1765<1,0,(C1741-(C1741/C1765))))))","v":0},{"$f":"IF(AND(E1739=0,D1741=0),0,\nIF(AND(E1739<>0,D1741=0),E1739,\nIF(AND(E1740<>0,D1741<>0),(D1741-(D1741/D1765))+E1739,\nIF(D1765<1,0,(D1741-(D1741/D1765))))))","v":0},{"$f":"IF(AND(F1739=0,E1741=0),0,\nIF(AND(F1739<>0,E1741=0),F1739,\nIF(AND(F1740<>0,E1741<>0),(E1741-(E1741/E1765))+F1739,\nIF(E1765<1,0,(E1741-(E1741/E1765))))))","v":0},{"$f":"IF(AND(G1739=0,F1741=0),0,\nIF(AND(G1739<>0,F1741=0),G1739,\nIF(AND(G1740<>0,F1741<>0),(F1741-(F1741/F1765))+G1739,\nIF(F1765<1,0,(F1741-(F1741/F1765))))))","v":0},{"$f":"IF(AND(H1739=0,G1741=0),0,\nIF(AND(H1739<>0,G1741=0),H1739,\nIF(AND(H1740<>0,G1741<>0),(G1741-(G1741/G1765))+H1739,\nIF(G1765<1,0,(G1741-(G1741/G1765))))))","v":0},{"$f":"IF(AND(I1739=0,H1741=0),0,\nIF(AND(I1739<>0,H1741=0),I1739,\nIF(AND(I1740<>0,H1741<>0),(H1741-(H1741/H1765))+I1739,\nIF(H1765<1,0,(H1741-(H1741/H1765))))))","v":0},{"$f":"IF(AND(J1739=0,I1741=0),0,\nIF(AND(J1739<>0,I1741=0),J1739,\nIF(AND(J1740<>0,I1741<>0),(I1741-(I1741/I1765))+J1739,\nIF(I1765<1,0,(I1741-(I1741/I1765))))))","v":0},{"$f":"IF(AND(K1739=0,J1741=0),0,\nIF(AND(K1739<>0,J1741=0),K1739,\nIF(AND(K1740<>0,J1741<>0),(J1741-(J1741/J1765))+K1739,\nIF(J1765<1,0,(J1741-(J1741/J1765))))))","v":0},{"$f":"IF(AND(L1739=0,K1741=0),0,\nIF(AND(L1739<>0,K1741=0),L1739,\nIF(AND(L1740<>0,K1741<>0),(K1741-(K1741/K1765))+L1739,\nIF(K1765<1,0,(K1741-(K1741/K1765))))))","v":0},{"$f":"IF(AND(M1739=0,L1741=0),0,\nIF(AND(M1739<>0,L1741=0),M1739,\nIF(AND(M1740<>0,L1741<>0),(L1741-(L1741/L1765))+M1739,\nIF(L1765<1,0,(L1741-(L1741/L1765))))))","v":0},{"$f":"IF(AND(N1739=0,M1741=0),0,\nIF(AND(N1739<>0,M1741=0),N1739,\nIF(AND(N1740<>0,M1741<>0),(M1741-(M1741/M1765))+N1739,\nIF(M1765<1,0,(M1741-(M1741/M1765))))))","v":0},{"$f":"IF(AND(O1739=0,N1741=0),0,\nIF(AND(O1739<>0,N1741=0),O1739,\nIF(AND(O1740<>0,N1741<>0),(N1741-(N1741/N1765))+O1739,\nIF(N1765<1,0,(N1741-(N1741/N1765))))))","v":0},{"$f":"IF(AND(P1739=0,O1741=0),0,\nIF(AND(P1739<>0,O1741=0),P1739,\nIF(AND(P1740<>0,O1741<>0),(O1741-(O1741/O1765))+P1739,\nIF(O1765<1,0,(O1741-(O1741/O1765))))))","v":0},{"$f":"IF(AND(Q1739=0,P1741=0),0,\nIF(AND(Q1739<>0,P1741=0),Q1739,\nIF(AND(Q1740<>0,P1741<>0),(P1741-(P1741/P1765))+Q1739,\nIF(P1765<1,0,(P1741-(P1741/P1765))))))","v":0},{"$f":"IF(AND(R1739=0,Q1741=0),0,\nIF(AND(R1739<>0,Q1741=0),R1739,\nIF(AND(R1740<>0,Q1741<>0),(Q1741-(Q1741/Q1765))+R1739,\nIF(Q1765<1,0,(Q1741-(Q1741/Q1765))))))","v":0},{"$f":"IF(AND(S1739=0,R1741=0),0,\nIF(AND(S1739<>0,R1741=0),S1739,\nIF(AND(S1740<>0,R1741<>0),(R1741-(R1741/R1765))+S1739,\nIF(R1765<1,0,(R1741-(R1741/R1765))))))","v":0},{"$f":"IF(AND(T1739=0,S1741=0),0,\nIF(AND(T1739<>0,S1741=0),T1739,\nIF(AND(T1740<>0,S1741<>0),(S1741-(S1741/S1765))+T1739,\nIF(S1765<1,0,(S1741-(S1741/S1765))))))","v":0},{"$f":"IF(AND(U1739=0,T1741=0),0,\nIF(AND(U1739<>0,T1741=0),U1739,\nIF(AND(U1740<>0,T1741<>0),(T1741-(T1741/T1765))+U1739,\nIF(T1765<1,0,(T1741-(T1741/T1765))))))","v":0},{"$f":"IF(AND(V1739=0,U1741=0),0,\nIF(AND(V1739<>0,U1741=0),V1739,\nIF(AND(V1740<>0,U1741<>0),(U1741-(U1741/U1765))+V1739,\nIF(U1765<1,0,(U1741-(U1741/U1765))))))","v":0},{"$f":"IF(AND(W1739=0,V1741=0),0,\nIF(AND(W1739<>0,V1741=0),W1739,\nIF(AND(W1740<>0,V1741<>0),(V1741-(V1741/V1765))+W1739,\nIF(V1765<1,0,(V1741-(V1741/V1765))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1737","v":0},{"$f":"IF(C1766=\"n/a\",C1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(D1766=\"n/a\",D1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(E1766=\"n/a\",E1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(F1766=\"n/a\",F1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(G1766=\"n/a\",G1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(H1766=\"n/a\",H1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(I1766=\"n/a\",I1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(J1766=\"n/a\",J1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(K1766=\"n/a\",K1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(L1766=\"n/a\",L1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(M1766=\"n/a\",M1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(N1766=\"n/a\",N1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(O1766=\"n/a\",O1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(P1766=\"n/a\",P1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(Q1766=\"n/a\",Q1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(R1766=\"n/a\",R1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(S1766=\"n/a\",S1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(T1766=\"n/a\",T1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(U1766=\"n/a\",U1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(V1766=\"n/a\",V1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1743)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1737","v":0},{"$f":"IF(D1767=\"n/a\",D1743,IFERROR(IF((OFFSET($C1743,0,$A1743))<0,\nMIN(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743)))),\nMAX(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1737","v":0},{"$f":"IF(E1768=\"n/a\",E1744,IFERROR(IF((OFFSET($C1744,0,$A1744))<0,\nMIN(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744)))),\nMAX(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1737","v":0},{"$f":"IF(F1769=\"n/a\",F1745,IFERROR(IF((OFFSET($C1745,0,$A1745))<0,\nMIN(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745)))),\nMAX(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1737","v":0},{"$f":"IF(G1770=\"n/a\",G1746,IFERROR(IF((OFFSET($C1746,0,$A1746))<0,\nMIN(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746)))),\nMAX(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1737","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1737","v":0},{"$f":"IF(I1772=\"n/a\",I1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1737","v":0},{"$f":"IF(J1773=\"n/a\",J1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1737","v":0},{"$f":"IF(K1774=\"n/a\",K1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1737","v":0},{"$f":"IF(L1775=\"n/a\",L1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1737","v":0},{"$f":"IF(M1776=\"n/a\",M1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1737","v":0},{"$f":"IF(N1777=\"n/a\",N1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1737","v":0},{"$f":"IF(O1778=\"n/a\",O1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1737","v":0},{"$f":"IF(P1779=\"n/a\",P1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1737","v":0},{"$f":"IF(Q1780=\"n/a\",Q1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1737","v":0},{"$f":"IF(R1781=\"n/a\",R1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1737","v":0},{"$f":"IF(S1782=\"n/a\",S1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1737","v":0},{"$f":"IF(T1783=\"n/a\",T1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1737","v":0},{"$f":"IF(U1784=\"n/a\",U1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1737","v":0},{"$f":"IF(V1785=\"n/a\",V1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1737","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1765<1,D1739=0),0,\nIF(D1739=0,C1765-1,\nIF(C1765<1,D1740,\n(((C1765-1)*(C1741-(C1741/(C1765))))+(D1739*D1740))/(D1741))))","v":0},{"$f":"IF(AND(D1765<1,E1739=0),0,\nIF(E1739=0,D1765-1,\nIF(D1765<1,E1740,\n(((D1765-1)*(D1741-(D1741/(D1765))))+(E1739*E1740))/(E1741))))","v":0},{"$f":"IF(AND(E1765<1,F1739=0),0,\nIF(F1739=0,E1765-1,\nIF(E1765<1,F1740,\n(((E1765-1)*(E1741-(E1741/(E1765))))+(F1739*F1740))/(F1741))))","v":0},{"$f":"IF(AND(F1765<1,G1739=0),0,\nIF(G1739=0,F1765-1,\nIF(F1765<1,G1740,\n(((F1765-1)*(F1741-(F1741/(F1765))))+(G1739*G1740))/(G1741))))","v":0},{"$f":"IF(AND(G1765<1,H1739=0),0,\nIF(H1739=0,G1765-1,\nIF(G1765<1,H1740,\n(((G1765-1)*(G1741-(G1741/(G1765))))+(H1739*H1740))/(H1741))))","v":0},{"$f":"IF(AND(H1765<1,I1739=0),0,\nIF(I1739=0,H1765-1,\nIF(H1765<1,I1740,\n(((H1765-1)*(H1741-(H1741/(H1765))))+(I1739*I1740))/(I1741))))","v":0},{"$f":"IF(AND(I1765<1,J1739=0),0,\nIF(J1739=0,I1765-1,\nIF(I1765<1,J1740,\n(((I1765-1)*(I1741-(I1741/(I1765))))+(J1739*J1740))/(J1741))))","v":0},{"$f":"IF(AND(J1765<1,K1739=0),0,\nIF(K1739=0,J1765-1,\nIF(J1765<1,K1740,\n(((J1765-1)*(J1741-(J1741/(J1765))))+(K1739*K1740))/(K1741))))","v":0},{"$f":"IF(AND(K1765<1,L1739=0),0,\nIF(L1739=0,K1765-1,\nIF(K1765<1,L1740,\n(((K1765-1)*(K1741-(K1741/(K1765))))+(L1739*L1740))/(L1741))))","v":0},{"$f":"IF(AND(L1765<1,M1739=0),0,\nIF(M1739=0,L1765-1,\nIF(L1765<1,M1740,\n(((L1765-1)*(L1741-(L1741/(L1765))))+(M1739*M1740))/(M1741))))","v":0},{"$f":"IF(AND(M1765<1,N1739=0),0,\nIF(N1739=0,M1765-1,\nIF(M1765<1,N1740,\n(((M1765-1)*(M1741-(M1741/(M1765))))+(N1739*N1740))/(N1741))))","v":0},{"$f":"IF(AND(N1765<1,O1739=0),0,\nIF(O1739=0,N1765-1,\nIF(N1765<1,O1740,\n(((N1765-1)*(N1741-(N1741/(N1765))))+(O1739*O1740))/(O1741))))","v":0},{"$f":"IF(AND(O1765<1,P1739=0),0,\nIF(P1739=0,O1765-1,\nIF(O1765<1,P1740,\n(((O1765-1)*(O1741-(O1741/(O1765))))+(P1739*P1740))/(P1741))))","v":0},{"$f":"IF(AND(P1765<1,Q1739=0),0,\nIF(Q1739=0,P1765-1,\nIF(P1765<1,Q1740,\n(((P1765-1)*(P1741-(P1741/(P1765))))+(Q1739*Q1740))/(Q1741))))","v":0},{"$f":"IF(AND(Q1765<1,R1739=0),0,\nIF(R1739=0,Q1765-1,\nIF(Q1765<1,R1740,\n(((Q1765-1)*(Q1741-(Q1741/(Q1765))))+(R1739*R1740))/(R1741))))","v":0},{"$f":"IF(AND(R1765<1,S1739=0),0,\nIF(S1739=0,R1765-1,\nIF(R1765<1,S1740,\n(((R1765-1)*(R1741-(R1741/(R1765))))+(S1739*S1740))/(S1741))))","v":0},{"$f":"IF(AND(S1765<1,T1739=0),0,\nIF(T1739=0,S1765-1,\nIF(S1765<1,T1740,\n(((S1765-1)*(S1741-(S1741/(S1765))))+(T1739*T1740))/(T1741))))","v":0},{"$f":"IF(AND(T1765<1,U1739=0),0,\nIF(U1739=0,T1765-1,\nIF(T1765<1,U1740,\n(((T1765-1)*(T1741-(T1741/(T1765))))+(U1739*U1740))/(U1741))))","v":0},{"$f":"IF(AND(U1765<1,V1739=0),0,\nIF(V1739=0,U1765-1,\nIF(U1765<1,V1740,\n(((U1765-1)*(U1741-(U1741/(U1765))))+(V1739*V1740))/(V1741))))","v":0},{"$f":"IF(AND(V1765<1,W1739=0),0,\nIF(W1739=0,V1765-1,\nIF(V1765<1,W1740,\n(((V1765-1)*(V1741-(V1741/(V1765))))+(W1739*W1740))/(W1741))))","v":0}]
[null,"RL Start TAB",{"$f":"C1738","v":0},{"$f":"IF(C1766=\"n/a\",\"n/a\",MAX(0,C1766-1))","v":0},{"$f":"IF(D1766=\"n/a\",\"n/a\",MAX(0,D1766-1))","v":0},{"$f":"IF(E1766=\"n/a\",\"n/a\",MAX(0,E1766-1))","v":0},{"$f":"IF(F1766=\"n/a\",\"n/a\",MAX(0,F1766-1))","v":0},{"$f":"IF(G1766=\"n/a\",\"n/a\",MAX(0,G1766-1))","v":0},{"$f":"IF(H1766=\"n/a\",\"n/a\",MAX(0,H1766-1))","v":0},{"$f":"IF(I1766=\"n/a\",\"n/a\",MAX(0,I1766-1))","v":0},{"$f":"IF(J1766=\"n/a\",\"n/a\",MAX(0,J1766-1))","v":0},{"$f":"IF(K1766=\"n/a\",\"n/a\",MAX(0,K1766-1))","v":0},{"$f":"IF(L1766=\"n/a\",\"n/a\",MAX(0,L1766-1))","v":0},{"$f":"IF(M1766=\"n/a\",\"n/a\",MAX(0,M1766-1))","v":0},{"$f":"IF(N1766=\"n/a\",\"n/a\",MAX(0,N1766-1))","v":0},{"$f":"IF(O1766=\"n/a\",\"n/a\",MAX(0,O1766-1))","v":0},{"$f":"IF(P1766=\"n/a\",\"n/a\",MAX(0,P1766-1))","v":0},{"$f":"IF(Q1766=\"n/a\",\"n/a\",MAX(0,Q1766-1))","v":0},{"$f":"IF(R1766=\"n/a\",\"n/a\",MAX(0,R1766-1))","v":0},{"$f":"IF(S1766=\"n/a\",\"n/a\",MAX(0,S1766-1))","v":0},{"$f":"IF(T1766=\"n/a\",\"n/a\",MAX(0,T1766-1))","v":0},{"$f":"IF(U1766=\"n/a\",\"n/a\",MAX(0,U1766-1))","v":0},{"$f":"IF(V1766=\"n/a\",\"n/a\",MAX(0,V1766-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1743)","v":"RL Capex 2006-07"},null,{"$f":"D1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1738","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1738","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1738","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1738","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1738","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1738","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1738","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1738","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1738","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1738","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1738","v":0},{"$f":"IF(V1785=\"n/a\",\"n/a\",MAX(0,V1785-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1738","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1738<>\"n/a\",C1738<>\"n/a\"),IF(SUM(C1741:C1763)=0,0,IF((SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763))<0,1,(SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",D1738<>\"n/a\"),IF(SUM(D1741:D1763)=0,0,IF((SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763))<0,1,(SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",E1738<>\"n/a\"),IF(SUM(E1741:E1763)=0,0,IF((SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763))<0,1,(SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1790,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1790,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1791,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1796","v":0},{"$f":"'RAB remaining lives'!E1796","v":0},{"$f":"'RAB remaining lives'!F1796","v":0},{"$f":"'RAB remaining lives'!G1796","v":0},{"$f":"'RAB remaining lives'!H1796","v":0},{"$f":"'RAB remaining lives'!I1796","v":0},{"$f":"'RAB remaining lives'!J1796","v":0},{"$f":"'RAB remaining lives'!K1796","v":0},{"$f":"'RAB remaining lives'!L1796","v":0},{"$f":"'RAB remaining lives'!M1796","v":0},{"$f":"'RAB remaining lives'!N1796","v":0},{"$f":"'RAB remaining lives'!O1796","v":0},{"$f":"'RAB remaining lives'!P1796","v":0},{"$f":"'RAB remaining lives'!Q1796","v":0},{"$f":"'RAB remaining lives'!R1796","v":0},{"$f":"'RAB remaining lives'!S1796","v":0},{"$f":"'RAB remaining lives'!T1796","v":0},{"$f":"'RAB remaining lives'!U1796","v":0},{"$f":"'RAB remaining lives'!V1796","v":0},{"$f":"'RAB remaining lives'!W1796","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1791,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1791,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1791,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1791,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1793=0,C1795=0),0,\nIF(AND(D1793<>0,C1795=0),D1793,\nIF(AND(D1794<>0,C1795<>0),(C1795-(C1795/C1819))+D1793,\nIF(C1819<1,0,(C1795-(C1795/C1819))))))","v":0},{"$f":"IF(AND(E1793=0,D1795=0),0,\nIF(AND(E1793<>0,D1795=0),E1793,\nIF(AND(E1794<>0,D1795<>0),(D1795-(D1795/D1819))+E1793,\nIF(D1819<1,0,(D1795-(D1795/D1819))))))","v":0},{"$f":"IF(AND(F1793=0,E1795=0),0,\nIF(AND(F1793<>0,E1795=0),F1793,\nIF(AND(F1794<>0,E1795<>0),(E1795-(E1795/E1819))+F1793,\nIF(E1819<1,0,(E1795-(E1795/E1819))))))","v":0},{"$f":"IF(AND(G1793=0,F1795=0),0,\nIF(AND(G1793<>0,F1795=0),G1793,\nIF(AND(G1794<>0,F1795<>0),(F1795-(F1795/F1819))+G1793,\nIF(F1819<1,0,(F1795-(F1795/F1819))))))","v":0},{"$f":"IF(AND(H1793=0,G1795=0),0,\nIF(AND(H1793<>0,G1795=0),H1793,\nIF(AND(H1794<>0,G1795<>0),(G1795-(G1795/G1819))+H1793,\nIF(G1819<1,0,(G1795-(G1795/G1819))))))","v":0},{"$f":"IF(AND(I1793=0,H1795=0),0,\nIF(AND(I1793<>0,H1795=0),I1793,\nIF(AND(I1794<>0,H1795<>0),(H1795-(H1795/H1819))+I1793,\nIF(H1819<1,0,(H1795-(H1795/H1819))))))","v":0},{"$f":"IF(AND(J1793=0,I1795=0),0,\nIF(AND(J1793<>0,I1795=0),J1793,\nIF(AND(J1794<>0,I1795<>0),(I1795-(I1795/I1819))+J1793,\nIF(I1819<1,0,(I1795-(I1795/I1819))))))","v":0},{"$f":"IF(AND(K1793=0,J1795=0),0,\nIF(AND(K1793<>0,J1795=0),K1793,\nIF(AND(K1794<>0,J1795<>0),(J1795-(J1795/J1819))+K1793,\nIF(J1819<1,0,(J1795-(J1795/J1819))))))","v":0},{"$f":"IF(AND(L1793=0,K1795=0),0,\nIF(AND(L1793<>0,K1795=0),L1793,\nIF(AND(L1794<>0,K1795<>0),(K1795-(K1795/K1819))+L1793,\nIF(K1819<1,0,(K1795-(K1795/K1819))))))","v":0},{"$f":"IF(AND(M1793=0,L1795=0),0,\nIF(AND(M1793<>0,L1795=0),M1793,\nIF(AND(M1794<>0,L1795<>0),(L1795-(L1795/L1819))+M1793,\nIF(L1819<1,0,(L1795-(L1795/L1819))))))","v":0},{"$f":"IF(AND(N1793=0,M1795=0),0,\nIF(AND(N1793<>0,M1795=0),N1793,\nIF(AND(N1794<>0,M1795<>0),(M1795-(M1795/M1819))+N1793,\nIF(M1819<1,0,(M1795-(M1795/M1819))))))","v":0},{"$f":"IF(AND(O1793=0,N1795=0),0,\nIF(AND(O1793<>0,N1795=0),O1793,\nIF(AND(O1794<>0,N1795<>0),(N1795-(N1795/N1819))+O1793,\nIF(N1819<1,0,(N1795-(N1795/N1819))))))","v":0},{"$f":"IF(AND(P1793=0,O1795=0),0,\nIF(AND(P1793<>0,O1795=0),P1793,\nIF(AND(P1794<>0,O1795<>0),(O1795-(O1795/O1819))+P1793,\nIF(O1819<1,0,(O1795-(O1795/O1819))))))","v":0},{"$f":"IF(AND(Q1793=0,P1795=0),0,\nIF(AND(Q1793<>0,P1795=0),Q1793,\nIF(AND(Q1794<>0,P1795<>0),(P1795-(P1795/P1819))+Q1793,\nIF(P1819<1,0,(P1795-(P1795/P1819))))))","v":0},{"$f":"IF(AND(R1793=0,Q1795=0),0,\nIF(AND(R1793<>0,Q1795=0),R1793,\nIF(AND(R1794<>0,Q1795<>0),(Q1795-(Q1795/Q1819))+R1793,\nIF(Q1819<1,0,(Q1795-(Q1795/Q1819))))))","v":0},{"$f":"IF(AND(S1793=0,R1795=0),0,\nIF(AND(S1793<>0,R1795=0),S1793,\nIF(AND(S1794<>0,R1795<>0),(R1795-(R1795/R1819))+S1793,\nIF(R1819<1,0,(R1795-(R1795/R1819))))))","v":0},{"$f":"IF(AND(T1793=0,S1795=0),0,\nIF(AND(T1793<>0,S1795=0),T1793,\nIF(AND(T1794<>0,S1795<>0),(S1795-(S1795/S1819))+T1793,\nIF(S1819<1,0,(S1795-(S1795/S1819))))))","v":0},{"$f":"IF(AND(U1793=0,T1795=0),0,\nIF(AND(U1793<>0,T1795=0),U1793,\nIF(AND(U1794<>0,T1795<>0),(T1795-(T1795/T1819))+U1793,\nIF(T1819<1,0,(T1795-(T1795/T1819))))))","v":0},{"$f":"IF(AND(V1793=0,U1795=0),0,\nIF(AND(V1793<>0,U1795=0),V1793,\nIF(AND(V1794<>0,U1795<>0),(U1795-(U1795/U1819))+V1793,\nIF(U1819<1,0,(U1795-(U1795/U1819))))))","v":0},{"$f":"IF(AND(W1793=0,V1795=0),0,\nIF(AND(W1793<>0,V1795=0),W1793,\nIF(AND(W1794<>0,V1795<>0),(V1795-(V1795/V1819))+W1793,\nIF(V1819<1,0,(V1795-(V1795/V1819))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1791","v":0},{"$f":"IF(C1820=\"n/a\",C1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(D1820=\"n/a\",D1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(E1820=\"n/a\",E1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(F1820=\"n/a\",F1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(G1820=\"n/a\",G1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(H1820=\"n/a\",H1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(I1820=\"n/a\",I1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(J1820=\"n/a\",J1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(K1820=\"n/a\",K1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(L1820=\"n/a\",L1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(M1820=\"n/a\",M1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(N1820=\"n/a\",N1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(O1820=\"n/a\",O1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(P1820=\"n/a\",P1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(Q1820=\"n/a\",Q1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(R1820=\"n/a\",R1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(S1820=\"n/a\",S1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(T1820=\"n/a\",T1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(U1820=\"n/a\",U1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(V1820=\"n/a\",V1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1797)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1791","v":0},{"$f":"IF(D1821=\"n/a\",D1797,IFERROR(IF((OFFSET($C1797,0,$A1797))<0,\nMIN(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797)))),\nMAX(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1791","v":0},{"$f":"IF(E1822=\"n/a\",E1798,IFERROR(IF((OFFSET($C1798,0,$A1798))<0,\nMIN(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798)))),\nMAX(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1791","v":0},{"$f":"IF(F1823=\"n/a\",F1799,IFERROR(IF((OFFSET($C1799,0,$A1799))<0,\nMIN(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799)))),\nMAX(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1791","v":0},{"$f":"IF(G1824=\"n/a\",G1800,IFERROR(IF((OFFSET($C1800,0,$A1800))<0,\nMIN(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800)))),\nMAX(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1791","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1791","v":0},{"$f":"IF(I1826=\"n/a\",I1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1791","v":0},{"$f":"IF(J1827=\"n/a\",J1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1791","v":0},{"$f":"IF(K1828=\"n/a\",K1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1791","v":0},{"$f":"IF(L1829=\"n/a\",L1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1791","v":0},{"$f":"IF(M1830=\"n/a\",M1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1791","v":0},{"$f":"IF(N1831=\"n/a\",N1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1791","v":0},{"$f":"IF(O1832=\"n/a\",O1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1791","v":0},{"$f":"IF(P1833=\"n/a\",P1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1791","v":0},{"$f":"IF(Q1834=\"n/a\",Q1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1791","v":0},{"$f":"IF(R1835=\"n/a\",R1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1791","v":0},{"$f":"IF(S1836=\"n/a\",S1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1791","v":0},{"$f":"IF(T1837=\"n/a\",T1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1791","v":0},{"$f":"IF(U1838=\"n/a\",U1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1791","v":0},{"$f":"IF(V1839=\"n/a\",V1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1791","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1819<1,D1793=0),0,\nIF(D1793=0,C1819-1,\nIF(C1819<1,D1794,\n(((C1819-1)*(C1795-(C1795/(C1819))))+(D1793*D1794))/(D1795))))","v":0},{"$f":"IF(AND(D1819<1,E1793=0),0,\nIF(E1793=0,D1819-1,\nIF(D1819<1,E1794,\n(((D1819-1)*(D1795-(D1795/(D1819))))+(E1793*E1794))/(E1795))))","v":0},{"$f":"IF(AND(E1819<1,F1793=0),0,\nIF(F1793=0,E1819-1,\nIF(E1819<1,F1794,\n(((E1819-1)*(E1795-(E1795/(E1819))))+(F1793*F1794))/(F1795))))","v":0},{"$f":"IF(AND(F1819<1,G1793=0),0,\nIF(G1793=0,F1819-1,\nIF(F1819<1,G1794,\n(((F1819-1)*(F1795-(F1795/(F1819))))+(G1793*G1794))/(G1795))))","v":0},{"$f":"IF(AND(G1819<1,H1793=0),0,\nIF(H1793=0,G1819-1,\nIF(G1819<1,H1794,\n(((G1819-1)*(G1795-(G1795/(G1819))))+(H1793*H1794))/(H1795))))","v":0},{"$f":"IF(AND(H1819<1,I1793=0),0,\nIF(I1793=0,H1819-1,\nIF(H1819<1,I1794,\n(((H1819-1)*(H1795-(H1795/(H1819))))+(I1793*I1794))/(I1795))))","v":0},{"$f":"IF(AND(I1819<1,J1793=0),0,\nIF(J1793=0,I1819-1,\nIF(I1819<1,J1794,\n(((I1819-1)*(I1795-(I1795/(I1819))))+(J1793*J1794))/(J1795))))","v":0},{"$f":"IF(AND(J1819<1,K1793=0),0,\nIF(K1793=0,J1819-1,\nIF(J1819<1,K1794,\n(((J1819-1)*(J1795-(J1795/(J1819))))+(K1793*K1794))/(K1795))))","v":0},{"$f":"IF(AND(K1819<1,L1793=0),0,\nIF(L1793=0,K1819-1,\nIF(K1819<1,L1794,\n(((K1819-1)*(K1795-(K1795/(K1819))))+(L1793*L1794))/(L1795))))","v":0},{"$f":"IF(AND(L1819<1,M1793=0),0,\nIF(M1793=0,L1819-1,\nIF(L1819<1,M1794,\n(((L1819-1)*(L1795-(L1795/(L1819))))+(M1793*M1794))/(M1795))))","v":0},{"$f":"IF(AND(M1819<1,N1793=0),0,\nIF(N1793=0,M1819-1,\nIF(M1819<1,N1794,\n(((M1819-1)*(M1795-(M1795/(M1819))))+(N1793*N1794))/(N1795))))","v":0},{"$f":"IF(AND(N1819<1,O1793=0),0,\nIF(O1793=0,N1819-1,\nIF(N1819<1,O1794,\n(((N1819-1)*(N1795-(N1795/(N1819))))+(O1793*O1794))/(O1795))))","v":0},{"$f":"IF(AND(O1819<1,P1793=0),0,\nIF(P1793=0,O1819-1,\nIF(O1819<1,P1794,\n(((O1819-1)*(O1795-(O1795/(O1819))))+(P1793*P1794))/(P1795))))","v":0},{"$f":"IF(AND(P1819<1,Q1793=0),0,\nIF(Q1793=0,P1819-1,\nIF(P1819<1,Q1794,\n(((P1819-1)*(P1795-(P1795/(P1819))))+(Q1793*Q1794))/(Q1795))))","v":0},{"$f":"IF(AND(Q1819<1,R1793=0),0,\nIF(R1793=0,Q1819-1,\nIF(Q1819<1,R1794,\n(((Q1819-1)*(Q1795-(Q1795/(Q1819))))+(R1793*R1794))/(R1795))))","v":0},{"$f":"IF(AND(R1819<1,S1793=0),0,\nIF(S1793=0,R1819-1,\nIF(R1819<1,S1794,\n(((R1819-1)*(R1795-(R1795/(R1819))))+(S1793*S1794))/(S1795))))","v":0},{"$f":"IF(AND(S1819<1,T1793=0),0,\nIF(T1793=0,S1819-1,\nIF(S1819<1,T1794,\n(((S1819-1)*(S1795-(S1795/(S1819))))+(T1793*T1794))/(T1795))))","v":0},{"$f":"IF(AND(T1819<1,U1793=0),0,\nIF(U1793=0,T1819-1,\nIF(T1819<1,U1794,\n(((T1819-1)*(T1795-(T1795/(T1819))))+(U1793*U1794))/(U1795))))","v":0},{"$f":"IF(AND(U1819<1,V1793=0),0,\nIF(V1793=0,U1819-1,\nIF(U1819<1,V1794,\n(((U1819-1)*(U1795-(U1795/(U1819))))+(V1793*V1794))/(V1795))))","v":0},{"$f":"IF(AND(V1819<1,W1793=0),0,\nIF(W1793=0,V1819-1,\nIF(V1819<1,W1794,\n(((V1819-1)*(V1795-(V1795/(V1819))))+(W1793*W1794))/(W1795))))","v":0}]
[null,"RL Start TAB",{"$f":"C1792","v":0},{"$f":"IF(C1820=\"n/a\",\"n/a\",MAX(0,C1820-1))","v":0},{"$f":"IF(D1820=\"n/a\",\"n/a\",MAX(0,D1820-1))","v":0},{"$f":"IF(E1820=\"n/a\",\"n/a\",MAX(0,E1820-1))","v":0},{"$f":"IF(F1820=\"n/a\",\"n/a\",MAX(0,F1820-1))","v":0},{"$f":"IF(G1820=\"n/a\",\"n/a\",MAX(0,G1820-1))","v":0},{"$f":"IF(H1820=\"n/a\",\"n/a\",MAX(0,H1820-1))","v":0},{"$f":"IF(I1820=\"n/a\",\"n/a\",MAX(0,I1820-1))","v":0},{"$f":"IF(J1820=\"n/a\",\"n/a\",MAX(0,J1820-1))","v":0},{"$f":"IF(K1820=\"n/a\",\"n/a\",MAX(0,K1820-1))","v":0},{"$f":"IF(L1820=\"n/a\",\"n/a\",MAX(0,L1820-1))","v":0},{"$f":"IF(M1820=\"n/a\",\"n/a\",MAX(0,M1820-1))","v":0},{"$f":"IF(N1820=\"n/a\",\"n/a\",MAX(0,N1820-1))","v":0},{"$f":"IF(O1820=\"n/a\",\"n/a\",MAX(0,O1820-1))","v":0},{"$f":"IF(P1820=\"n/a\",\"n/a\",MAX(0,P1820-1))","v":0},{"$f":"IF(Q1820=\"n/a\",\"n/a\",MAX(0,Q1820-1))","v":0},{"$f":"IF(R1820=\"n/a\",\"n/a\",MAX(0,R1820-1))","v":0},{"$f":"IF(S1820=\"n/a\",\"n/a\",MAX(0,S1820-1))","v":0},{"$f":"IF(T1820=\"n/a\",\"n/a\",MAX(0,T1820-1))","v":0},{"$f":"IF(U1820=\"n/a\",\"n/a\",MAX(0,U1820-1))","v":0},{"$f":"IF(V1820=\"n/a\",\"n/a\",MAX(0,V1820-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1797)","v":"RL Capex 2006-07"},null,{"$f":"D1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1792","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1792","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1792","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1792","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1792","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1792","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1792","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1792","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1792","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1792","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1792","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1792","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1792<>\"n/a\",C1792<>\"n/a\"),IF(SUM(C1795:C1817)=0,0,IF((SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817))<0,1,(SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",D1792<>\"n/a\"),IF(SUM(D1795:D1817)=0,0,IF((SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817))<0,1,(SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",E1792<>\"n/a\"),IF(SUM(E1795:E1817)=0,0,IF((SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817))<0,1,(SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1844,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1844,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1845,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1850","v":0},{"$f":"'RAB remaining lives'!E1850","v":0},{"$f":"'RAB remaining lives'!F1850","v":0},{"$f":"'RAB remaining lives'!G1850","v":0},{"$f":"'RAB remaining lives'!H1850","v":0},{"$f":"'RAB remaining lives'!I1850","v":0},{"$f":"'RAB remaining lives'!J1850","v":0},{"$f":"'RAB remaining lives'!K1850","v":0},{"$f":"'RAB remaining lives'!L1850","v":0},{"$f":"'RAB remaining lives'!M1850","v":0},{"$f":"'RAB remaining lives'!N1850","v":0},{"$f":"'RAB remaining lives'!O1850","v":0},{"$f":"'RAB remaining lives'!P1850","v":0},{"$f":"'RAB remaining lives'!Q1850","v":0},{"$f":"'RAB remaining lives'!R1850","v":0},{"$f":"'RAB remaining lives'!S1850","v":0},{"$f":"'RAB remaining lives'!T1850","v":0},{"$f":"'RAB remaining lives'!U1850","v":0},{"$f":"'RAB remaining lives'!V1850","v":0},{"$f":"'RAB remaining lives'!W1850","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1845,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1845,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1845,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1845,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1847=0,C1849=0),0,\nIF(AND(D1847<>0,C1849=0),D1847,\nIF(AND(D1848<>0,C1849<>0),(C1849-(C1849/C1873))+D1847,\nIF(C1873<1,0,(C1849-(C1849/C1873))))))","v":0},{"$f":"IF(AND(E1847=0,D1849=0),0,\nIF(AND(E1847<>0,D1849=0),E1847,\nIF(AND(E1848<>0,D1849<>0),(D1849-(D1849/D1873))+E1847,\nIF(D1873<1,0,(D1849-(D1849/D1873))))))","v":0},{"$f":"IF(AND(F1847=0,E1849=0),0,\nIF(AND(F1847<>0,E1849=0),F1847,\nIF(AND(F1848<>0,E1849<>0),(E1849-(E1849/E1873))+F1847,\nIF(E1873<1,0,(E1849-(E1849/E1873))))))","v":0},{"$f":"IF(AND(G1847=0,F1849=0),0,\nIF(AND(G1847<>0,F1849=0),G1847,\nIF(AND(G1848<>0,F1849<>0),(F1849-(F1849/F1873))+G1847,\nIF(F1873<1,0,(F1849-(F1849/F1873))))))","v":0},{"$f":"IF(AND(H1847=0,G1849=0),0,\nIF(AND(H1847<>0,G1849=0),H1847,\nIF(AND(H1848<>0,G1849<>0),(G1849-(G1849/G1873))+H1847,\nIF(G1873<1,0,(G1849-(G1849/G1873))))))","v":0},{"$f":"IF(AND(I1847=0,H1849=0),0,\nIF(AND(I1847<>0,H1849=0),I1847,\nIF(AND(I1848<>0,H1849<>0),(H1849-(H1849/H1873))+I1847,\nIF(H1873<1,0,(H1849-(H1849/H1873))))))","v":0},{"$f":"IF(AND(J1847=0,I1849=0),0,\nIF(AND(J1847<>0,I1849=0),J1847,\nIF(AND(J1848<>0,I1849<>0),(I1849-(I1849/I1873))+J1847,\nIF(I1873<1,0,(I1849-(I1849/I1873))))))","v":0},{"$f":"IF(AND(K1847=0,J1849=0),0,\nIF(AND(K1847<>0,J1849=0),K1847,\nIF(AND(K1848<>0,J1849<>0),(J1849-(J1849/J1873))+K1847,\nIF(J1873<1,0,(J1849-(J1849/J1873))))))","v":0},{"$f":"IF(AND(L1847=0,K1849=0),0,\nIF(AND(L1847<>0,K1849=0),L1847,\nIF(AND(L1848<>0,K1849<>0),(K1849-(K1849/K1873))+L1847,\nIF(K1873<1,0,(K1849-(K1849/K1873))))))","v":0},{"$f":"IF(AND(M1847=0,L1849=0),0,\nIF(AND(M1847<>0,L1849=0),M1847,\nIF(AND(M1848<>0,L1849<>0),(L1849-(L1849/L1873))+M1847,\nIF(L1873<1,0,(L1849-(L1849/L1873))))))","v":0},{"$f":"IF(AND(N1847=0,M1849=0),0,\nIF(AND(N1847<>0,M1849=0),N1847,\nIF(AND(N1848<>0,M1849<>0),(M1849-(M1849/M1873))+N1847,\nIF(M1873<1,0,(M1849-(M1849/M1873))))))","v":0},{"$f":"IF(AND(O1847=0,N1849=0),0,\nIF(AND(O1847<>0,N1849=0),O1847,\nIF(AND(O1848<>0,N1849<>0),(N1849-(N1849/N1873))+O1847,\nIF(N1873<1,0,(N1849-(N1849/N1873))))))","v":0},{"$f":"IF(AND(P1847=0,O1849=0),0,\nIF(AND(P1847<>0,O1849=0),P1847,\nIF(AND(P1848<>0,O1849<>0),(O1849-(O1849/O1873))+P1847,\nIF(O1873<1,0,(O1849-(O1849/O1873))))))","v":0},{"$f":"IF(AND(Q1847=0,P1849=0),0,\nIF(AND(Q1847<>0,P1849=0),Q1847,\nIF(AND(Q1848<>0,P1849<>0),(P1849-(P1849/P1873))+Q1847,\nIF(P1873<1,0,(P1849-(P1849/P1873))))))","v":0},{"$f":"IF(AND(R1847=0,Q1849=0),0,\nIF(AND(R1847<>0,Q1849=0),R1847,\nIF(AND(R1848<>0,Q1849<>0),(Q1849-(Q1849/Q1873))+R1847,\nIF(Q1873<1,0,(Q1849-(Q1849/Q1873))))))","v":0},{"$f":"IF(AND(S1847=0,R1849=0),0,\nIF(AND(S1847<>0,R1849=0),S1847,\nIF(AND(S1848<>0,R1849<>0),(R1849-(R1849/R1873))+S1847,\nIF(R1873<1,0,(R1849-(R1849/R1873))))))","v":0},{"$f":"IF(AND(T1847=0,S1849=0),0,\nIF(AND(T1847<>0,S1849=0),T1847,\nIF(AND(T1848<>0,S1849<>0),(S1849-(S1849/S1873))+T1847,\nIF(S1873<1,0,(S1849-(S1849/S1873))))))","v":0},{"$f":"IF(AND(U1847=0,T1849=0),0,\nIF(AND(U1847<>0,T1849=0),U1847,\nIF(AND(U1848<>0,T1849<>0),(T1849-(T1849/T1873))+U1847,\nIF(T1873<1,0,(T1849-(T1849/T1873))))))","v":0},{"$f":"IF(AND(V1847=0,U1849=0),0,\nIF(AND(V1847<>0,U1849=0),V1847,\nIF(AND(V1848<>0,U1849<>0),(U1849-(U1849/U1873))+V1847,\nIF(U1873<1,0,(U1849-(U1849/U1873))))))","v":0},{"$f":"IF(AND(W1847=0,V1849=0),0,\nIF(AND(W1847<>0,V1849=0),W1847,\nIF(AND(W1848<>0,V1849<>0),(V1849-(V1849/V1873))+W1847,\nIF(V1873<1,0,(V1849-(V1849/V1873))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1845","v":0},{"$f":"IF(C1874=\"n/a\",C1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(D1874=\"n/a\",D1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(E1874=\"n/a\",E1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(F1874=\"n/a\",F1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(G1874=\"n/a\",G1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(H1874=\"n/a\",H1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(I1874=\"n/a\",I1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(J1874=\"n/a\",J1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(K1874=\"n/a\",K1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(L1874=\"n/a\",L1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(M1874=\"n/a\",M1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(N1874=\"n/a\",N1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(O1874=\"n/a\",O1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(P1874=\"n/a\",P1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(Q1874=\"n/a\",Q1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(R1874=\"n/a\",R1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(S1874=\"n/a\",S1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(T1874=\"n/a\",T1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(U1874=\"n/a\",U1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(V1874=\"n/a\",V1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1851)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1845","v":0},{"$f":"IF(D1875=\"n/a\",D1851,IFERROR(IF((OFFSET($C1851,0,$A1851))<0,\nMIN(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851)))),\nMAX(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1845","v":0},{"$f":"IF(E1876=\"n/a\",E1852,IFERROR(IF((OFFSET($C1852,0,$A1852))<0,\nMIN(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852)))),\nMAX(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1845","v":0},{"$f":"IF(F1877=\"n/a\",F1853,IFERROR(IF((OFFSET($C1853,0,$A1853))<0,\nMIN(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853)))),\nMAX(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1845","v":0},{"$f":"IF(G1878=\"n/a\",G1854,IFERROR(IF((OFFSET($C1854,0,$A1854))<0,\nMIN(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854)))),\nMAX(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1845","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1845","v":0},{"$f":"IF(I1880=\"n/a\",I1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1845","v":0},{"$f":"IF(J1881=\"n/a\",J1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1845","v":0},{"$f":"IF(K1882=\"n/a\",K1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1845","v":0},{"$f":"IF(L1883=\"n/a\",L1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1845","v":0},{"$f":"IF(M1884=\"n/a\",M1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1845","v":0},{"$f":"IF(N1885=\"n/a\",N1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1845","v":0},{"$f":"IF(O1886=\"n/a\",O1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1845","v":0},{"$f":"IF(P1887=\"n/a\",P1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1845","v":0},{"$f":"IF(Q1888=\"n/a\",Q1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1845","v":0},{"$f":"IF(R1889=\"n/a\",R1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1845","v":0},{"$f":"IF(S1890=\"n/a\",S1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1845","v":0},{"$f":"IF(T1891=\"n/a\",T1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1845","v":0},{"$f":"IF(U1892=\"n/a\",U1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1845","v":0},{"$f":"IF(V1893=\"n/a\",V1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1845","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1873<1,D1847=0),0,\nIF(D1847=0,C1873-1,\nIF(C1873<1,D1848,\n(((C1873-1)*(C1849-(C1849/(C1873))))+(D1847*D1848))/(D1849))))","v":0},{"$f":"IF(AND(D1873<1,E1847=0),0,\nIF(E1847=0,D1873-1,\nIF(D1873<1,E1848,\n(((D1873-1)*(D1849-(D1849/(D1873))))+(E1847*E1848))/(E1849))))","v":0},{"$f":"IF(AND(E1873<1,F1847=0),0,\nIF(F1847=0,E1873-1,\nIF(E1873<1,F1848,\n(((E1873-1)*(E1849-(E1849/(E1873))))+(F1847*F1848))/(F1849))))","v":0},{"$f":"IF(AND(F1873<1,G1847=0),0,\nIF(G1847=0,F1873-1,\nIF(F1873<1,G1848,\n(((F1873-1)*(F1849-(F1849/(F1873))))+(G1847*G1848))/(G1849))))","v":0},{"$f":"IF(AND(G1873<1,H1847=0),0,\nIF(H1847=0,G1873-1,\nIF(G1873<1,H1848,\n(((G1873-1)*(G1849-(G1849/(G1873))))+(H1847*H1848))/(H1849))))","v":0},{"$f":"IF(AND(H1873<1,I1847=0),0,\nIF(I1847=0,H1873-1,\nIF(H1873<1,I1848,\n(((H1873-1)*(H1849-(H1849/(H1873))))+(I1847*I1848))/(I1849))))","v":0},{"$f":"IF(AND(I1873<1,J1847=0),0,\nIF(J1847=0,I1873-1,\nIF(I1873<1,J1848,\n(((I1873-1)*(I1849-(I1849/(I1873))))+(J1847*J1848))/(J1849))))","v":0},{"$f":"IF(AND(J1873<1,K1847=0),0,\nIF(K1847=0,J1873-1,\nIF(J1873<1,K1848,\n(((J1873-1)*(J1849-(J1849/(J1873))))+(K1847*K1848))/(K1849))))","v":0},{"$f":"IF(AND(K1873<1,L1847=0),0,\nIF(L1847=0,K1873-1,\nIF(K1873<1,L1848,\n(((K1873-1)*(K1849-(K1849/(K1873))))+(L1847*L1848))/(L1849))))","v":0},{"$f":"IF(AND(L1873<1,M1847=0),0,\nIF(M1847=0,L1873-1,\nIF(L1873<1,M1848,\n(((L1873-1)*(L1849-(L1849/(L1873))))+(M1847*M1848))/(M1849))))","v":0},{"$f":"IF(AND(M1873<1,N1847=0),0,\nIF(N1847=0,M1873-1,\nIF(M1873<1,N1848,\n(((M1873-1)*(M1849-(M1849/(M1873))))+(N1847*N1848))/(N1849))))","v":0},{"$f":"IF(AND(N1873<1,O1847=0),0,\nIF(O1847=0,N1873-1,\nIF(N1873<1,O1848,\n(((N1873-1)*(N1849-(N1849/(N1873))))+(O1847*O1848))/(O1849))))","v":0},{"$f":"IF(AND(O1873<1,P1847=0),0,\nIF(P1847=0,O1873-1,\nIF(O1873<1,P1848,\n(((O1873-1)*(O1849-(O1849/(O1873))))+(P1847*P1848))/(P1849))))","v":0},{"$f":"IF(AND(P1873<1,Q1847=0),0,\nIF(Q1847=0,P1873-1,\nIF(P1873<1,Q1848,\n(((P1873-1)*(P1849-(P1849/(P1873))))+(Q1847*Q1848))/(Q1849))))","v":0},{"$f":"IF(AND(Q1873<1,R1847=0),0,\nIF(R1847=0,Q1873-1,\nIF(Q1873<1,R1848,\n(((Q1873-1)*(Q1849-(Q1849/(Q1873))))+(R1847*R1848))/(R1849))))","v":0},{"$f":"IF(AND(R1873<1,S1847=0),0,\nIF(S1847=0,R1873-1,\nIF(R1873<1,S1848,\n(((R1873-1)*(R1849-(R1849/(R1873))))+(S1847*S1848))/(S1849))))","v":0},{"$f":"IF(AND(S1873<1,T1847=0),0,\nIF(T1847=0,S1873-1,\nIF(S1873<1,T1848,\n(((S1873-1)*(S1849-(S1849/(S1873))))+(T1847*T1848))/(T1849))))","v":0},{"$f":"IF(AND(T1873<1,U1847=0),0,\nIF(U1847=0,T1873-1,\nIF(T1873<1,U1848,\n(((T1873-1)*(T1849-(T1849/(T1873))))+(U1847*U1848))/(U1849))))","v":0},{"$f":"IF(AND(U1873<1,V1847=0),0,\nIF(V1847=0,U1873-1,\nIF(U1873<1,V1848,\n(((U1873-1)*(U1849-(U1849/(U1873))))+(V1847*V1848))/(V1849))))","v":0},{"$f":"IF(AND(V1873<1,W1847=0),0,\nIF(W1847=0,V1873-1,\nIF(V1873<1,W1848,\n(((V1873-1)*(V1849-(V1849/(V1873))))+(W1847*W1848))/(W1849))))","v":0}]
[null,"RL Start TAB",{"$f":"C1846","v":0},{"$f":"IF(C1874=\"n/a\",\"n/a\",MAX(0,C1874-1))","v":0},{"$f":"IF(D1874=\"n/a\",\"n/a\",MAX(0,D1874-1))","v":0},{"$f":"IF(E1874=\"n/a\",\"n/a\",MAX(0,E1874-1))","v":0},{"$f":"IF(F1874=\"n/a\",\"n/a\",MAX(0,F1874-1))","v":0},{"$f":"IF(G1874=\"n/a\",\"n/a\",MAX(0,G1874-1))","v":0},{"$f":"IF(H1874=\"n/a\",\"n/a\",MAX(0,H1874-1))","v":0},{"$f":"IF(I1874=\"n/a\",\"n/a\",MAX(0,I1874-1))","v":0},{"$f":"IF(J1874=\"n/a\",\"n/a\",MAX(0,J1874-1))","v":0},{"$f":"IF(K1874=\"n/a\",\"n/a\",MAX(0,K1874-1))","v":0},{"$f":"IF(L1874=\"n/a\",\"n/a\",MAX(0,L1874-1))","v":0},{"$f":"IF(M1874=\"n/a\",\"n/a\",MAX(0,M1874-1))","v":0},{"$f":"IF(N1874=\"n/a\",\"n/a\",MAX(0,N1874-1))","v":0},{"$f":"IF(O1874=\"n/a\",\"n/a\",MAX(0,O1874-1))","v":0},{"$f":"IF(P1874=\"n/a\",\"n/a\",MAX(0,P1874-1))","v":0},{"$f":"IF(Q1874=\"n/a\",\"n/a\",MAX(0,Q1874-1))","v":0},{"$f":"IF(R1874=\"n/a\",\"n/a\",MAX(0,R1874-1))","v":0},{"$f":"IF(S1874=\"n/a\",\"n/a\",MAX(0,S1874-1))","v":0},{"$f":"IF(T1874=\"n/a\",\"n/a\",MAX(0,T1874-1))","v":0},{"$f":"IF(U1874=\"n/a\",\"n/a\",MAX(0,U1874-1))","v":0},{"$f":"IF(V1874=\"n/a\",\"n/a\",MAX(0,V1874-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1851)","v":"RL Capex 2006-07"},null,{"$f":"D1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1846","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1846","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1846","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1846","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1846","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1846","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1846","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1846","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1846","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1846","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1846","v":0},{"$f":"IF(V1893=\"n/a\",\"n/a\",MAX(0,V1893-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1846","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1846<>\"n/a\",C1846<>\"n/a\"),IF(SUM(C1849:C1871)=0,0,IF((SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871))<0,1,(SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",D1846<>\"n/a\"),IF(SUM(D1849:D1871)=0,0,IF((SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871))<0,1,(SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",E1846<>\"n/a\"),IF(SUM(E1849:E1871)=0,0,IF((SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871))<0,1,(SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1898,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1898,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1899,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1904","v":0},{"$f":"'RAB remaining lives'!E1904","v":0},{"$f":"'RAB remaining lives'!F1904","v":0},{"$f":"'RAB remaining lives'!G1904","v":0},{"$f":"'RAB remaining lives'!H1904","v":0},{"$f":"'RAB remaining lives'!I1904","v":0},{"$f":"'RAB remaining lives'!J1904","v":0},{"$f":"'RAB remaining lives'!K1904","v":0},{"$f":"'RAB remaining lives'!L1904","v":0},{"$f":"'RAB remaining lives'!M1904","v":0},{"$f":"'RAB remaining lives'!N1904","v":0},{"$f":"'RAB remaining lives'!O1904","v":0},{"$f":"'RAB remaining lives'!P1904","v":0},{"$f":"'RAB remaining lives'!Q1904","v":0},{"$f":"'RAB remaining lives'!R1904","v":0},{"$f":"'RAB remaining lives'!S1904","v":0},{"$f":"'RAB remaining lives'!T1904","v":0},{"$f":"'RAB remaining lives'!U1904","v":0},{"$f":"'RAB remaining lives'!V1904","v":0},{"$f":"'RAB remaining lives'!W1904","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1899,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1899,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1899,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1899,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1901=0,C1903=0),0,\nIF(AND(D1901<>0,C1903=0),D1901,\nIF(AND(D1902<>0,C1903<>0),(C1903-(C1903/C1927))+D1901,\nIF(C1927<1,0,(C1903-(C1903/C1927))))))","v":0},{"$f":"IF(AND(E1901=0,D1903=0),0,\nIF(AND(E1901<>0,D1903=0),E1901,\nIF(AND(E1902<>0,D1903<>0),(D1903-(D1903/D1927))+E1901,\nIF(D1927<1,0,(D1903-(D1903/D1927))))))","v":0},{"$f":"IF(AND(F1901=0,E1903=0),0,\nIF(AND(F1901<>0,E1903=0),F1901,\nIF(AND(F1902<>0,E1903<>0),(E1903-(E1903/E1927))+F1901,\nIF(E1927<1,0,(E1903-(E1903/E1927))))))","v":0},{"$f":"IF(AND(G1901=0,F1903=0),0,\nIF(AND(G1901<>0,F1903=0),G1901,\nIF(AND(G1902<>0,F1903<>0),(F1903-(F1903/F1927))+G1901,\nIF(F1927<1,0,(F1903-(F1903/F1927))))))","v":0},{"$f":"IF(AND(H1901=0,G1903=0),0,\nIF(AND(H1901<>0,G1903=0),H1901,\nIF(AND(H1902<>0,G1903<>0),(G1903-(G1903/G1927))+H1901,\nIF(G1927<1,0,(G1903-(G1903/G1927))))))","v":0},{"$f":"IF(AND(I1901=0,H1903=0),0,\nIF(AND(I1901<>0,H1903=0),I1901,\nIF(AND(I1902<>0,H1903<>0),(H1903-(H1903/H1927))+I1901,\nIF(H1927<1,0,(H1903-(H1903/H1927))))))","v":0},{"$f":"IF(AND(J1901=0,I1903=0),0,\nIF(AND(J1901<>0,I1903=0),J1901,\nIF(AND(J1902<>0,I1903<>0),(I1903-(I1903/I1927))+J1901,\nIF(I1927<1,0,(I1903-(I1903/I1927))))))","v":0},{"$f":"IF(AND(K1901=0,J1903=0),0,\nIF(AND(K1901<>0,J1903=0),K1901,\nIF(AND(K1902<>0,J1903<>0),(J1903-(J1903/J1927))+K1901,\nIF(J1927<1,0,(J1903-(J1903/J1927))))))","v":0},{"$f":"IF(AND(L1901=0,K1903=0),0,\nIF(AND(L1901<>0,K1903=0),L1901,\nIF(AND(L1902<>0,K1903<>0),(K1903-(K1903/K1927))+L1901,\nIF(K1927<1,0,(K1903-(K1903/K1927))))))","v":0},{"$f":"IF(AND(M1901=0,L1903=0),0,\nIF(AND(M1901<>0,L1903=0),M1901,\nIF(AND(M1902<>0,L1903<>0),(L1903-(L1903/L1927))+M1901,\nIF(L1927<1,0,(L1903-(L1903/L1927))))))","v":0},{"$f":"IF(AND(N1901=0,M1903=0),0,\nIF(AND(N1901<>0,M1903=0),N1901,\nIF(AND(N1902<>0,M1903<>0),(M1903-(M1903/M1927))+N1901,\nIF(M1927<1,0,(M1903-(M1903/M1927))))))","v":0},{"$f":"IF(AND(O1901=0,N1903=0),0,\nIF(AND(O1901<>0,N1903=0),O1901,\nIF(AND(O1902<>0,N1903<>0),(N1903-(N1903/N1927))+O1901,\nIF(N1927<1,0,(N1903-(N1903/N1927))))))","v":0},{"$f":"IF(AND(P1901=0,O1903=0),0,\nIF(AND(P1901<>0,O1903=0),P1901,\nIF(AND(P1902<>0,O1903<>0),(O1903-(O1903/O1927))+P1901,\nIF(O1927<1,0,(O1903-(O1903/O1927))))))","v":0},{"$f":"IF(AND(Q1901=0,P1903=0),0,\nIF(AND(Q1901<>0,P1903=0),Q1901,\nIF(AND(Q1902<>0,P1903<>0),(P1903-(P1903/P1927))+Q1901,\nIF(P1927<1,0,(P1903-(P1903/P1927))))))","v":0},{"$f":"IF(AND(R1901=0,Q1903=0),0,\nIF(AND(R1901<>0,Q1903=0),R1901,\nIF(AND(R1902<>0,Q1903<>0),(Q1903-(Q1903/Q1927))+R1901,\nIF(Q1927<1,0,(Q1903-(Q1903/Q1927))))))","v":0},{"$f":"IF(AND(S1901=0,R1903=0),0,\nIF(AND(S1901<>0,R1903=0),S1901,\nIF(AND(S1902<>0,R1903<>0),(R1903-(R1903/R1927))+S1901,\nIF(R1927<1,0,(R1903-(R1903/R1927))))))","v":0},{"$f":"IF(AND(T1901=0,S1903=0),0,\nIF(AND(T1901<>0,S1903=0),T1901,\nIF(AND(T1902<>0,S1903<>0),(S1903-(S1903/S1927))+T1901,\nIF(S1927<1,0,(S1903-(S1903/S1927))))))","v":0},{"$f":"IF(AND(U1901=0,T1903=0),0,\nIF(AND(U1901<>0,T1903=0),U1901,\nIF(AND(U1902<>0,T1903<>0),(T1903-(T1903/T1927))+U1901,\nIF(T1927<1,0,(T1903-(T1903/T1927))))))","v":0},{"$f":"IF(AND(V1901=0,U1903=0),0,\nIF(AND(V1901<>0,U1903=0),V1901,\nIF(AND(V1902<>0,U1903<>0),(U1903-(U1903/U1927))+V1901,\nIF(U1927<1,0,(U1903-(U1903/U1927))))))","v":0},{"$f":"IF(AND(W1901=0,V1903=0),0,\nIF(AND(W1901<>0,V1903=0),W1901,\nIF(AND(W1902<>0,V1903<>0),(V1903-(V1903/V1927))+W1901,\nIF(V1927<1,0,(V1903-(V1903/V1927))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1899","v":0},{"$f":"IF(C1928=\"n/a\",C1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(D1928=\"n/a\",D1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(E1928=\"n/a\",E1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(F1928=\"n/a\",F1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(G1928=\"n/a\",G1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(H1928=\"n/a\",H1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(I1928=\"n/a\",I1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(J1928=\"n/a\",J1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(K1928=\"n/a\",K1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(L1928=\"n/a\",L1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(M1928=\"n/a\",M1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(N1928=\"n/a\",N1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(O1928=\"n/a\",O1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(P1928=\"n/a\",P1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(Q1928=\"n/a\",Q1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(R1928=\"n/a\",R1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(S1928=\"n/a\",S1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(T1928=\"n/a\",T1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(U1928=\"n/a\",U1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(V1928=\"n/a\",V1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1905)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1899","v":0},{"$f":"IF(D1929=\"n/a\",D1905,IFERROR(IF((OFFSET($C1905,0,$A1905))<0,\nMIN(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905)))),\nMAX(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1899","v":0},{"$f":"IF(E1930=\"n/a\",E1906,IFERROR(IF((OFFSET($C1906,0,$A1906))<0,\nMIN(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906)))),\nMAX(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1899","v":0},{"$f":"IF(F1931=\"n/a\",F1907,IFERROR(IF((OFFSET($C1907,0,$A1907))<0,\nMIN(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907)))),\nMAX(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1899","v":0},{"$f":"IF(G1932=\"n/a\",G1908,IFERROR(IF((OFFSET($C1908,0,$A1908))<0,\nMIN(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908)))),\nMAX(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1899","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1899","v":0},{"$f":"IF(I1934=\"n/a\",I1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1899","v":0},{"$f":"IF(J1935=\"n/a\",J1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1899","v":0},{"$f":"IF(K1936=\"n/a\",K1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1899","v":0},{"$f":"IF(L1937=\"n/a\",L1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1899","v":0},{"$f":"IF(M1938=\"n/a\",M1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1899","v":0},{"$f":"IF(N1939=\"n/a\",N1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1899","v":0},{"$f":"IF(O1940=\"n/a\",O1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1899","v":0},{"$f":"IF(P1941=\"n/a\",P1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1899","v":0},{"$f":"IF(Q1942=\"n/a\",Q1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1899","v":0},{"$f":"IF(R1943=\"n/a\",R1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1899","v":0},{"$f":"IF(S1944=\"n/a\",S1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1899","v":0},{"$f":"IF(T1945=\"n/a\",T1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1899","v":0},{"$f":"IF(U1946=\"n/a\",U1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1899","v":0},{"$f":"IF(V1947=\"n/a\",V1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1899","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1927<1,D1901=0),0,\nIF(D1901=0,C1927-1,\nIF(C1927<1,D1902,\n(((C1927-1)*(C1903-(C1903/(C1927))))+(D1901*D1902))/(D1903))))","v":0},{"$f":"IF(AND(D1927<1,E1901=0),0,\nIF(E1901=0,D1927-1,\nIF(D1927<1,E1902,\n(((D1927-1)*(D1903-(D1903/(D1927))))+(E1901*E1902))/(E1903))))","v":0},{"$f":"IF(AND(E1927<1,F1901=0),0,\nIF(F1901=0,E1927-1,\nIF(E1927<1,F1902,\n(((E1927-1)*(E1903-(E1903/(E1927))))+(F1901*F1902))/(F1903))))","v":0},{"$f":"IF(AND(F1927<1,G1901=0),0,\nIF(G1901=0,F1927-1,\nIF(F1927<1,G1902,\n(((F1927-1)*(F1903-(F1903/(F1927))))+(G1901*G1902))/(G1903))))","v":0},{"$f":"IF(AND(G1927<1,H1901=0),0,\nIF(H1901=0,G1927-1,\nIF(G1927<1,H1902,\n(((G1927-1)*(G1903-(G1903/(G1927))))+(H1901*H1902))/(H1903))))","v":0},{"$f":"IF(AND(H1927<1,I1901=0),0,\nIF(I1901=0,H1927-1,\nIF(H1927<1,I1902,\n(((H1927-1)*(H1903-(H1903/(H1927))))+(I1901*I1902))/(I1903))))","v":0},{"$f":"IF(AND(I1927<1,J1901=0),0,\nIF(J1901=0,I1927-1,\nIF(I1927<1,J1902,\n(((I1927-1)*(I1903-(I1903/(I1927))))+(J1901*J1902))/(J1903))))","v":0},{"$f":"IF(AND(J1927<1,K1901=0),0,\nIF(K1901=0,J1927-1,\nIF(J1927<1,K1902,\n(((J1927-1)*(J1903-(J1903/(J1927))))+(K1901*K1902))/(K1903))))","v":0},{"$f":"IF(AND(K1927<1,L1901=0),0,\nIF(L1901=0,K1927-1,\nIF(K1927<1,L1902,\n(((K1927-1)*(K1903-(K1903/(K1927))))+(L1901*L1902))/(L1903))))","v":0},{"$f":"IF(AND(L1927<1,M1901=0),0,\nIF(M1901=0,L1927-1,\nIF(L1927<1,M1902,\n(((L1927-1)*(L1903-(L1903/(L1927))))+(M1901*M1902))/(M1903))))","v":0},{"$f":"IF(AND(M1927<1,N1901=0),0,\nIF(N1901=0,M1927-1,\nIF(M1927<1,N1902,\n(((M1927-1)*(M1903-(M1903/(M1927))))+(N1901*N1902))/(N1903))))","v":0},{"$f":"IF(AND(N1927<1,O1901=0),0,\nIF(O1901=0,N1927-1,\nIF(N1927<1,O1902,\n(((N1927-1)*(N1903-(N1903/(N1927))))+(O1901*O1902))/(O1903))))","v":0},{"$f":"IF(AND(O1927<1,P1901=0),0,\nIF(P1901=0,O1927-1,\nIF(O1927<1,P1902,\n(((O1927-1)*(O1903-(O1903/(O1927))))+(P1901*P1902))/(P1903))))","v":0},{"$f":"IF(AND(P1927<1,Q1901=0),0,\nIF(Q1901=0,P1927-1,\nIF(P1927<1,Q1902,\n(((P1927-1)*(P1903-(P1903/(P1927))))+(Q1901*Q1902))/(Q1903))))","v":0},{"$f":"IF(AND(Q1927<1,R1901=0),0,\nIF(R1901=0,Q1927-1,\nIF(Q1927<1,R1902,\n(((Q1927-1)*(Q1903-(Q1903/(Q1927))))+(R1901*R1902))/(R1903))))","v":0},{"$f":"IF(AND(R1927<1,S1901=0),0,\nIF(S1901=0,R1927-1,\nIF(R1927<1,S1902,\n(((R1927-1)*(R1903-(R1903/(R1927))))+(S1901*S1902))/(S1903))))","v":0},{"$f":"IF(AND(S1927<1,T1901=0),0,\nIF(T1901=0,S1927-1,\nIF(S1927<1,T1902,\n(((S1927-1)*(S1903-(S1903/(S1927))))+(T1901*T1902))/(T1903))))","v":0},{"$f":"IF(AND(T1927<1,U1901=0),0,\nIF(U1901=0,T1927-1,\nIF(T1927<1,U1902,\n(((T1927-1)*(T1903-(T1903/(T1927))))+(U1901*U1902))/(U1903))))","v":0},{"$f":"IF(AND(U1927<1,V1901=0),0,\nIF(V1901=0,U1927-1,\nIF(U1927<1,V1902,\n(((U1927-1)*(U1903-(U1903/(U1927))))+(V1901*V1902))/(V1903))))","v":0},{"$f":"IF(AND(V1927<1,W1901=0),0,\nIF(W1901=0,V1927-1,\nIF(V1927<1,W1902,\n(((V1927-1)*(V1903-(V1903/(V1927))))+(W1901*W1902))/(W1903))))","v":0}]
[null,"RL Start TAB",{"$f":"C1900","v":0},{"$f":"IF(C1928=\"n/a\",\"n/a\",MAX(0,C1928-1))","v":0},{"$f":"IF(D1928=\"n/a\",\"n/a\",MAX(0,D1928-1))","v":0},{"$f":"IF(E1928=\"n/a\",\"n/a\",MAX(0,E1928-1))","v":0},{"$f":"IF(F1928=\"n/a\",\"n/a\",MAX(0,F1928-1))","v":0},{"$f":"IF(G1928=\"n/a\",\"n/a\",MAX(0,G1928-1))","v":0},{"$f":"IF(H1928=\"n/a\",\"n/a\",MAX(0,H1928-1))","v":0},{"$f":"IF(I1928=\"n/a\",\"n/a\",MAX(0,I1928-1))","v":0},{"$f":"IF(J1928=\"n/a\",\"n/a\",MAX(0,J1928-1))","v":0},{"$f":"IF(K1928=\"n/a\",\"n/a\",MAX(0,K1928-1))","v":0},{"$f":"IF(L1928=\"n/a\",\"n/a\",MAX(0,L1928-1))","v":0},{"$f":"IF(M1928=\"n/a\",\"n/a\",MAX(0,M1928-1))","v":0},{"$f":"IF(N1928=\"n/a\",\"n/a\",MAX(0,N1928-1))","v":0},{"$f":"IF(O1928=\"n/a\",\"n/a\",MAX(0,O1928-1))","v":0},{"$f":"IF(P1928=\"n/a\",\"n/a\",MAX(0,P1928-1))","v":0},{"$f":"IF(Q1928=\"n/a\",\"n/a\",MAX(0,Q1928-1))","v":0},{"$f":"IF(R1928=\"n/a\",\"n/a\",MAX(0,R1928-1))","v":0},{"$f":"IF(S1928=\"n/a\",\"n/a\",MAX(0,S1928-1))","v":0},{"$f":"IF(T1928=\"n/a\",\"n/a\",MAX(0,T1928-1))","v":0},{"$f":"IF(U1928=\"n/a\",\"n/a\",MAX(0,U1928-1))","v":0},{"$f":"IF(V1928=\"n/a\",\"n/a\",MAX(0,V1928-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1905)","v":"RL Capex 2006-07"},null,{"$f":"D1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1900","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1900","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1900","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1900","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1900","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1900","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1900","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1900","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1900","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1900","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1900","v":0},{"$f":"IF(V1947=\"n/a\",\"n/a\",MAX(0,V1947-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1900","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1900<>\"n/a\",C1900<>\"n/a\"),IF(SUM(C1903:C1925)=0,0,IF((SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925))<0,1,(SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",D1900<>\"n/a\"),IF(SUM(D1903:D1925)=0,0,IF((SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925))<0,1,(SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",E1900<>\"n/a\"),IF(SUM(E1903:E1925)=0,0,IF((SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925))<0,1,(SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1952,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1952,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A1953,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D1958","v":0},{"$f":"'RAB remaining lives'!E1958","v":0},{"$f":"'RAB remaining lives'!F1958","v":0},{"$f":"'RAB remaining lives'!G1958","v":0},{"$f":"'RAB remaining lives'!H1958","v":0},{"$f":"'RAB remaining lives'!I1958","v":0},{"$f":"'RAB remaining lives'!J1958","v":0},{"$f":"'RAB remaining lives'!K1958","v":0},{"$f":"'RAB remaining lives'!L1958","v":0},{"$f":"'RAB remaining lives'!M1958","v":0},{"$f":"'RAB remaining lives'!N1958","v":0},{"$f":"'RAB remaining lives'!O1958","v":0},{"$f":"'RAB remaining lives'!P1958","v":0},{"$f":"'RAB remaining lives'!Q1958","v":0},{"$f":"'RAB remaining lives'!R1958","v":0},{"$f":"'RAB remaining lives'!S1958","v":0},{"$f":"'RAB remaining lives'!T1958","v":0},{"$f":"'RAB remaining lives'!U1958","v":0},{"$f":"'RAB remaining lives'!V1958","v":0},{"$f":"'RAB remaining lives'!W1958","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A1953,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A1953,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A1953,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A1953,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1955=0,C1957=0),0,\nIF(AND(D1955<>0,C1957=0),D1955,\nIF(AND(D1956<>0,C1957<>0),(C1957-(C1957/C1981))+D1955,\nIF(C1981<1,0,(C1957-(C1957/C1981))))))","v":0},{"$f":"IF(AND(E1955=0,D1957=0),0,\nIF(AND(E1955<>0,D1957=0),E1955,\nIF(AND(E1956<>0,D1957<>0),(D1957-(D1957/D1981))+E1955,\nIF(D1981<1,0,(D1957-(D1957/D1981))))))","v":0},{"$f":"IF(AND(F1955=0,E1957=0),0,\nIF(AND(F1955<>0,E1957=0),F1955,\nIF(AND(F1956<>0,E1957<>0),(E1957-(E1957/E1981))+F1955,\nIF(E1981<1,0,(E1957-(E1957/E1981))))))","v":0},{"$f":"IF(AND(G1955=0,F1957=0),0,\nIF(AND(G1955<>0,F1957=0),G1955,\nIF(AND(G1956<>0,F1957<>0),(F1957-(F1957/F1981))+G1955,\nIF(F1981<1,0,(F1957-(F1957/F1981))))))","v":0},{"$f":"IF(AND(H1955=0,G1957=0),0,\nIF(AND(H1955<>0,G1957=0),H1955,\nIF(AND(H1956<>0,G1957<>0),(G1957-(G1957/G1981))+H1955,\nIF(G1981<1,0,(G1957-(G1957/G1981))))))","v":0},{"$f":"IF(AND(I1955=0,H1957=0),0,\nIF(AND(I1955<>0,H1957=0),I1955,\nIF(AND(I1956<>0,H1957<>0),(H1957-(H1957/H1981))+I1955,\nIF(H1981<1,0,(H1957-(H1957/H1981))))))","v":0},{"$f":"IF(AND(J1955=0,I1957=0),0,\nIF(AND(J1955<>0,I1957=0),J1955,\nIF(AND(J1956<>0,I1957<>0),(I1957-(I1957/I1981))+J1955,\nIF(I1981<1,0,(I1957-(I1957/I1981))))))","v":0},{"$f":"IF(AND(K1955=0,J1957=0),0,\nIF(AND(K1955<>0,J1957=0),K1955,\nIF(AND(K1956<>0,J1957<>0),(J1957-(J1957/J1981))+K1955,\nIF(J1981<1,0,(J1957-(J1957/J1981))))))","v":0},{"$f":"IF(AND(L1955=0,K1957=0),0,\nIF(AND(L1955<>0,K1957=0),L1955,\nIF(AND(L1956<>0,K1957<>0),(K1957-(K1957/K1981))+L1955,\nIF(K1981<1,0,(K1957-(K1957/K1981))))))","v":0},{"$f":"IF(AND(M1955=0,L1957=0),0,\nIF(AND(M1955<>0,L1957=0),M1955,\nIF(AND(M1956<>0,L1957<>0),(L1957-(L1957/L1981))+M1955,\nIF(L1981<1,0,(L1957-(L1957/L1981))))))","v":0},{"$f":"IF(AND(N1955=0,M1957=0),0,\nIF(AND(N1955<>0,M1957=0),N1955,\nIF(AND(N1956<>0,M1957<>0),(M1957-(M1957/M1981))+N1955,\nIF(M1981<1,0,(M1957-(M1957/M1981))))))","v":0},{"$f":"IF(AND(O1955=0,N1957=0),0,\nIF(AND(O1955<>0,N1957=0),O1955,\nIF(AND(O1956<>0,N1957<>0),(N1957-(N1957/N1981))+O1955,\nIF(N1981<1,0,(N1957-(N1957/N1981))))))","v":0},{"$f":"IF(AND(P1955=0,O1957=0),0,\nIF(AND(P1955<>0,O1957=0),P1955,\nIF(AND(P1956<>0,O1957<>0),(O1957-(O1957/O1981))+P1955,\nIF(O1981<1,0,(O1957-(O1957/O1981))))))","v":0},{"$f":"IF(AND(Q1955=0,P1957=0),0,\nIF(AND(Q1955<>0,P1957=0),Q1955,\nIF(AND(Q1956<>0,P1957<>0),(P1957-(P1957/P1981))+Q1955,\nIF(P1981<1,0,(P1957-(P1957/P1981))))))","v":0},{"$f":"IF(AND(R1955=0,Q1957=0),0,\nIF(AND(R1955<>0,Q1957=0),R1955,\nIF(AND(R1956<>0,Q1957<>0),(Q1957-(Q1957/Q1981))+R1955,\nIF(Q1981<1,0,(Q1957-(Q1957/Q1981))))))","v":0},{"$f":"IF(AND(S1955=0,R1957=0),0,\nIF(AND(S1955<>0,R1957=0),S1955,\nIF(AND(S1956<>0,R1957<>0),(R1957-(R1957/R1981))+S1955,\nIF(R1981<1,0,(R1957-(R1957/R1981))))))","v":0},{"$f":"IF(AND(T1955=0,S1957=0),0,\nIF(AND(T1955<>0,S1957=0),T1955,\nIF(AND(T1956<>0,S1957<>0),(S1957-(S1957/S1981))+T1955,\nIF(S1981<1,0,(S1957-(S1957/S1981))))))","v":0},{"$f":"IF(AND(U1955=0,T1957=0),0,\nIF(AND(U1955<>0,T1957=0),U1955,\nIF(AND(U1956<>0,T1957<>0),(T1957-(T1957/T1981))+U1955,\nIF(T1981<1,0,(T1957-(T1957/T1981))))))","v":0},{"$f":"IF(AND(V1955=0,U1957=0),0,\nIF(AND(V1955<>0,U1957=0),V1955,\nIF(AND(V1956<>0,U1957<>0),(U1957-(U1957/U1981))+V1955,\nIF(U1981<1,0,(U1957-(U1957/U1981))))))","v":0},{"$f":"IF(AND(W1955=0,V1957=0),0,\nIF(AND(W1955<>0,V1957=0),W1955,\nIF(AND(W1956<>0,V1957<>0),(V1957-(V1957/V1981))+W1955,\nIF(V1981<1,0,(V1957-(V1957/V1981))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C1953","v":0},{"$f":"IF(C1982=\"n/a\",C1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(D1982=\"n/a\",D1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(E1982=\"n/a\",E1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(F1982=\"n/a\",F1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(G1982=\"n/a\",G1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(H1982=\"n/a\",H1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(I1982=\"n/a\",I1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(J1982=\"n/a\",J1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(K1982=\"n/a\",K1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(L1982=\"n/a\",L1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(M1982=\"n/a\",M1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(N1982=\"n/a\",N1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(O1982=\"n/a\",O1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(P1982=\"n/a\",P1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(Q1982=\"n/a\",Q1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(R1982=\"n/a\",R1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(S1982=\"n/a\",S1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(T1982=\"n/a\",T1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(U1982=\"n/a\",U1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(V1982=\"n/a\",V1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1959)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D1953","v":0},{"$f":"IF(D1983=\"n/a\",D1959,IFERROR(IF((OFFSET($C1959,0,$A1959))<0,\nMIN(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959)))),\nMAX(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E1953","v":0},{"$f":"IF(E1984=\"n/a\",E1960,IFERROR(IF((OFFSET($C1960,0,$A1960))<0,\nMIN(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960)))),\nMAX(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F1953","v":0},{"$f":"IF(F1985=\"n/a\",F1961,IFERROR(IF((OFFSET($C1961,0,$A1961))<0,\nMIN(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961)))),\nMAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G1953","v":0},{"$f":"IF(G1986=\"n/a\",G1962,IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H1953","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I1953","v":0},{"$f":"IF(I1988=\"n/a\",I1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1953","v":0},{"$f":"IF(J1989=\"n/a\",J1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1953","v":0},{"$f":"IF(K1990=\"n/a\",K1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1953","v":0},{"$f":"IF(L1991=\"n/a\",L1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1953","v":0},{"$f":"IF(M1992=\"n/a\",M1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1953","v":0},{"$f":"IF(N1993=\"n/a\",N1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1953","v":0},{"$f":"IF(O1994=\"n/a\",O1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1953","v":0},{"$f":"IF(P1995=\"n/a\",P1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1953","v":0},{"$f":"IF(Q1996=\"n/a\",Q1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1953","v":0},{"$f":"IF(R1997=\"n/a\",R1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1953","v":0},{"$f":"IF(S1998=\"n/a\",S1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1953","v":0},{"$f":"IF(T1999=\"n/a\",T1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1953","v":0},{"$f":"IF(U2000=\"n/a\",U1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1953","v":0},{"$f":"IF(V2001=\"n/a\",V1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1953","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1981<1,D1955=0),0,\nIF(D1955=0,C1981-1,\nIF(C1981<1,D1956,\n(((C1981-1)*(C1957-(C1957/(C1981))))+(D1955*D1956))/(D1957))))","v":0},{"$f":"IF(AND(D1981<1,E1955=0),0,\nIF(E1955=0,D1981-1,\nIF(D1981<1,E1956,\n(((D1981-1)*(D1957-(D1957/(D1981))))+(E1955*E1956))/(E1957))))","v":0},{"$f":"IF(AND(E1981<1,F1955=0),0,\nIF(F1955=0,E1981-1,\nIF(E1981<1,F1956,\n(((E1981-1)*(E1957-(E1957/(E1981))))+(F1955*F1956))/(F1957))))","v":0},{"$f":"IF(AND(F1981<1,G1955=0),0,\nIF(G1955=0,F1981-1,\nIF(F1981<1,G1956,\n(((F1981-1)*(F1957-(F1957/(F1981))))+(G1955*G1956))/(G1957))))","v":0},{"$f":"IF(AND(G1981<1,H1955=0),0,\nIF(H1955=0,G1981-1,\nIF(G1981<1,H1956,\n(((G1981-1)*(G1957-(G1957/(G1981))))+(H1955*H1956))/(H1957))))","v":0},{"$f":"IF(AND(H1981<1,I1955=0),0,\nIF(I1955=0,H1981-1,\nIF(H1981<1,I1956,\n(((H1981-1)*(H1957-(H1957/(H1981))))+(I1955*I1956))/(I1957))))","v":0},{"$f":"IF(AND(I1981<1,J1955=0),0,\nIF(J1955=0,I1981-1,\nIF(I1981<1,J1956,\n(((I1981-1)*(I1957-(I1957/(I1981))))+(J1955*J1956))/(J1957))))","v":0},{"$f":"IF(AND(J1981<1,K1955=0),0,\nIF(K1955=0,J1981-1,\nIF(J1981<1,K1956,\n(((J1981-1)*(J1957-(J1957/(J1981))))+(K1955*K1956))/(K1957))))","v":0},{"$f":"IF(AND(K1981<1,L1955=0),0,\nIF(L1955=0,K1981-1,\nIF(K1981<1,L1956,\n(((K1981-1)*(K1957-(K1957/(K1981))))+(L1955*L1956))/(L1957))))","v":0},{"$f":"IF(AND(L1981<1,M1955=0),0,\nIF(M1955=0,L1981-1,\nIF(L1981<1,M1956,\n(((L1981-1)*(L1957-(L1957/(L1981))))+(M1955*M1956))/(M1957))))","v":0},{"$f":"IF(AND(M1981<1,N1955=0),0,\nIF(N1955=0,M1981-1,\nIF(M1981<1,N1956,\n(((M1981-1)*(M1957-(M1957/(M1981))))+(N1955*N1956))/(N1957))))","v":0},{"$f":"IF(AND(N1981<1,O1955=0),0,\nIF(O1955=0,N1981-1,\nIF(N1981<1,O1956,\n(((N1981-1)*(N1957-(N1957/(N1981))))+(O1955*O1956))/(O1957))))","v":0},{"$f":"IF(AND(O1981<1,P1955=0),0,\nIF(P1955=0,O1981-1,\nIF(O1981<1,P1956,\n(((O1981-1)*(O1957-(O1957/(O1981))))+(P1955*P1956))/(P1957))))","v":0},{"$f":"IF(AND(P1981<1,Q1955=0),0,\nIF(Q1955=0,P1981-1,\nIF(P1981<1,Q1956,\n(((P1981-1)*(P1957-(P1957/(P1981))))+(Q1955*Q1956))/(Q1957))))","v":0},{"$f":"IF(AND(Q1981<1,R1955=0),0,\nIF(R1955=0,Q1981-1,\nIF(Q1981<1,R1956,\n(((Q1981-1)*(Q1957-(Q1957/(Q1981))))+(R1955*R1956))/(R1957))))","v":0},{"$f":"IF(AND(R1981<1,S1955=0),0,\nIF(S1955=0,R1981-1,\nIF(R1981<1,S1956,\n(((R1981-1)*(R1957-(R1957/(R1981))))+(S1955*S1956))/(S1957))))","v":0},{"$f":"IF(AND(S1981<1,T1955=0),0,\nIF(T1955=0,S1981-1,\nIF(S1981<1,T1956,\n(((S1981-1)*(S1957-(S1957/(S1981))))+(T1955*T1956))/(T1957))))","v":0},{"$f":"IF(AND(T1981<1,U1955=0),0,\nIF(U1955=0,T1981-1,\nIF(T1981<1,U1956,\n(((T1981-1)*(T1957-(T1957/(T1981))))+(U1955*U1956))/(U1957))))","v":0},{"$f":"IF(AND(U1981<1,V1955=0),0,\nIF(V1955=0,U1981-1,\nIF(U1981<1,V1956,\n(((U1981-1)*(U1957-(U1957/(U1981))))+(V1955*V1956))/(V1957))))","v":0},{"$f":"IF(AND(V1981<1,W1955=0),0,\nIF(W1955=0,V1981-1,\nIF(V1981<1,W1956,\n(((V1981-1)*(V1957-(V1957/(V1981))))+(W1955*W1956))/(W1957))))","v":0}]
[null,"RL Start TAB",{"$f":"C1954","v":0},{"$f":"IF(C1982=\"n/a\",\"n/a\",MAX(0,C1982-1))","v":0},{"$f":"IF(D1982=\"n/a\",\"n/a\",MAX(0,D1982-1))","v":0},{"$f":"IF(E1982=\"n/a\",\"n/a\",MAX(0,E1982-1))","v":0},{"$f":"IF(F1982=\"n/a\",\"n/a\",MAX(0,F1982-1))","v":0},{"$f":"IF(G1982=\"n/a\",\"n/a\",MAX(0,G1982-1))","v":0},{"$f":"IF(H1982=\"n/a\",\"n/a\",MAX(0,H1982-1))","v":0},{"$f":"IF(I1982=\"n/a\",\"n/a\",MAX(0,I1982-1))","v":0},{"$f":"IF(J1982=\"n/a\",\"n/a\",MAX(0,J1982-1))","v":0},{"$f":"IF(K1982=\"n/a\",\"n/a\",MAX(0,K1982-1))","v":0},{"$f":"IF(L1982=\"n/a\",\"n/a\",MAX(0,L1982-1))","v":0},{"$f":"IF(M1982=\"n/a\",\"n/a\",MAX(0,M1982-1))","v":0},{"$f":"IF(N1982=\"n/a\",\"n/a\",MAX(0,N1982-1))","v":0},{"$f":"IF(O1982=\"n/a\",\"n/a\",MAX(0,O1982-1))","v":0},{"$f":"IF(P1982=\"n/a\",\"n/a\",MAX(0,P1982-1))","v":0},{"$f":"IF(Q1982=\"n/a\",\"n/a\",MAX(0,Q1982-1))","v":0},{"$f":"IF(R1982=\"n/a\",\"n/a\",MAX(0,R1982-1))","v":0},{"$f":"IF(S1982=\"n/a\",\"n/a\",MAX(0,S1982-1))","v":0},{"$f":"IF(T1982=\"n/a\",\"n/a\",MAX(0,T1982-1))","v":0},{"$f":"IF(U1982=\"n/a\",\"n/a\",MAX(0,U1982-1))","v":0},{"$f":"IF(V1982=\"n/a\",\"n/a\",MAX(0,V1982-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1959)","v":"RL Capex 2006-07"},null,{"$f":"D1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L1954","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M1954","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1954","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1954","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1954","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1954","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1954","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1954","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1954","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1954","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1954","v":0},{"$f":"IF(V2001=\"n/a\",\"n/a\",MAX(0,V2001-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1954","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1954<>\"n/a\",C1954<>\"n/a\"),IF(SUM(C1957:C1979)=0,0,IF((SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979))<0,1,(SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",D1954<>\"n/a\"),IF(SUM(D1957:D1979)=0,0,IF((SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979))<0,1,(SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",E1954<>\"n/a\"),IF(SUM(E1957:E1979)=0,0,IF((SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979))<0,1,(SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2006,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2006,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2007,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2012","v":0},{"$f":"'RAB remaining lives'!E2012","v":0},{"$f":"'RAB remaining lives'!F2012","v":0},{"$f":"'RAB remaining lives'!G2012","v":0},{"$f":"'RAB remaining lives'!H2012","v":0},{"$f":"'RAB remaining lives'!I2012","v":0},{"$f":"'RAB remaining lives'!J2012","v":0},{"$f":"'RAB remaining lives'!K2012","v":0},{"$f":"'RAB remaining lives'!L2012","v":0},{"$f":"'RAB remaining lives'!M2012","v":0},{"$f":"'RAB remaining lives'!N2012","v":0},{"$f":"'RAB remaining lives'!O2012","v":0},{"$f":"'RAB remaining lives'!P2012","v":0},{"$f":"'RAB remaining lives'!Q2012","v":0},{"$f":"'RAB remaining lives'!R2012","v":0},{"$f":"'RAB remaining lives'!S2012","v":0},{"$f":"'RAB remaining lives'!T2012","v":0},{"$f":"'RAB remaining lives'!U2012","v":0},{"$f":"'RAB remaining lives'!V2012","v":0},{"$f":"'RAB remaining lives'!W2012","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2007,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2007,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2007,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2007,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2009=0,C2011=0),0,\nIF(AND(D2009<>0,C2011=0),D2009,\nIF(AND(D2010<>0,C2011<>0),(C2011-(C2011/C2035))+D2009,\nIF(C2035<1,0,(C2011-(C2011/C2035))))))","v":0},{"$f":"IF(AND(E2009=0,D2011=0),0,\nIF(AND(E2009<>0,D2011=0),E2009,\nIF(AND(E2010<>0,D2011<>0),(D2011-(D2011/D2035))+E2009,\nIF(D2035<1,0,(D2011-(D2011/D2035))))))","v":0},{"$f":"IF(AND(F2009=0,E2011=0),0,\nIF(AND(F2009<>0,E2011=0),F2009,\nIF(AND(F2010<>0,E2011<>0),(E2011-(E2011/E2035))+F2009,\nIF(E2035<1,0,(E2011-(E2011/E2035))))))","v":0},{"$f":"IF(AND(G2009=0,F2011=0),0,\nIF(AND(G2009<>0,F2011=0),G2009,\nIF(AND(G2010<>0,F2011<>0),(F2011-(F2011/F2035))+G2009,\nIF(F2035<1,0,(F2011-(F2011/F2035))))))","v":0},{"$f":"IF(AND(H2009=0,G2011=0),0,\nIF(AND(H2009<>0,G2011=0),H2009,\nIF(AND(H2010<>0,G2011<>0),(G2011-(G2011/G2035))+H2009,\nIF(G2035<1,0,(G2011-(G2011/G2035))))))","v":0},{"$f":"IF(AND(I2009=0,H2011=0),0,\nIF(AND(I2009<>0,H2011=0),I2009,\nIF(AND(I2010<>0,H2011<>0),(H2011-(H2011/H2035))+I2009,\nIF(H2035<1,0,(H2011-(H2011/H2035))))))","v":0},{"$f":"IF(AND(J2009=0,I2011=0),0,\nIF(AND(J2009<>0,I2011=0),J2009,\nIF(AND(J2010<>0,I2011<>0),(I2011-(I2011/I2035))+J2009,\nIF(I2035<1,0,(I2011-(I2011/I2035))))))","v":0},{"$f":"IF(AND(K2009=0,J2011=0),0,\nIF(AND(K2009<>0,J2011=0),K2009,\nIF(AND(K2010<>0,J2011<>0),(J2011-(J2011/J2035))+K2009,\nIF(J2035<1,0,(J2011-(J2011/J2035))))))","v":0},{"$f":"IF(AND(L2009=0,K2011=0),0,\nIF(AND(L2009<>0,K2011=0),L2009,\nIF(AND(L2010<>0,K2011<>0),(K2011-(K2011/K2035))+L2009,\nIF(K2035<1,0,(K2011-(K2011/K2035))))))","v":0},{"$f":"IF(AND(M2009=0,L2011=0),0,\nIF(AND(M2009<>0,L2011=0),M2009,\nIF(AND(M2010<>0,L2011<>0),(L2011-(L2011/L2035))+M2009,\nIF(L2035<1,0,(L2011-(L2011/L2035))))))","v":0},{"$f":"IF(AND(N2009=0,M2011=0),0,\nIF(AND(N2009<>0,M2011=0),N2009,\nIF(AND(N2010<>0,M2011<>0),(M2011-(M2011/M2035))+N2009,\nIF(M2035<1,0,(M2011-(M2011/M2035))))))","v":0},{"$f":"IF(AND(O2009=0,N2011=0),0,\nIF(AND(O2009<>0,N2011=0),O2009,\nIF(AND(O2010<>0,N2011<>0),(N2011-(N2011/N2035))+O2009,\nIF(N2035<1,0,(N2011-(N2011/N2035))))))","v":0},{"$f":"IF(AND(P2009=0,O2011=0),0,\nIF(AND(P2009<>0,O2011=0),P2009,\nIF(AND(P2010<>0,O2011<>0),(O2011-(O2011/O2035))+P2009,\nIF(O2035<1,0,(O2011-(O2011/O2035))))))","v":0},{"$f":"IF(AND(Q2009=0,P2011=0),0,\nIF(AND(Q2009<>0,P2011=0),Q2009,\nIF(AND(Q2010<>0,P2011<>0),(P2011-(P2011/P2035))+Q2009,\nIF(P2035<1,0,(P2011-(P2011/P2035))))))","v":0},{"$f":"IF(AND(R2009=0,Q2011=0),0,\nIF(AND(R2009<>0,Q2011=0),R2009,\nIF(AND(R2010<>0,Q2011<>0),(Q2011-(Q2011/Q2035))+R2009,\nIF(Q2035<1,0,(Q2011-(Q2011/Q2035))))))","v":0},{"$f":"IF(AND(S2009=0,R2011=0),0,\nIF(AND(S2009<>0,R2011=0),S2009,\nIF(AND(S2010<>0,R2011<>0),(R2011-(R2011/R2035))+S2009,\nIF(R2035<1,0,(R2011-(R2011/R2035))))))","v":0},{"$f":"IF(AND(T2009=0,S2011=0),0,\nIF(AND(T2009<>0,S2011=0),T2009,\nIF(AND(T2010<>0,S2011<>0),(S2011-(S2011/S2035))+T2009,\nIF(S2035<1,0,(S2011-(S2011/S2035))))))","v":0},{"$f":"IF(AND(U2009=0,T2011=0),0,\nIF(AND(U2009<>0,T2011=0),U2009,\nIF(AND(U2010<>0,T2011<>0),(T2011-(T2011/T2035))+U2009,\nIF(T2035<1,0,(T2011-(T2011/T2035))))))","v":0},{"$f":"IF(AND(V2009=0,U2011=0),0,\nIF(AND(V2009<>0,U2011=0),V2009,\nIF(AND(V2010<>0,U2011<>0),(U2011-(U2011/U2035))+V2009,\nIF(U2035<1,0,(U2011-(U2011/U2035))))))","v":0},{"$f":"IF(AND(W2009=0,V2011=0),0,\nIF(AND(W2009<>0,V2011=0),W2009,\nIF(AND(W2010<>0,V2011<>0),(V2011-(V2011/V2035))+W2009,\nIF(V2035<1,0,(V2011-(V2011/V2035))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2007","v":0},{"$f":"IF(C2036=\"n/a\",C2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(D2036=\"n/a\",D2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(E2036=\"n/a\",E2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(F2036=\"n/a\",F2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(G2036=\"n/a\",G2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(H2036=\"n/a\",H2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(I2036=\"n/a\",I2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(J2036=\"n/a\",J2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(K2036=\"n/a\",K2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(L2036=\"n/a\",L2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(M2036=\"n/a\",M2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(N2036=\"n/a\",N2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(O2036=\"n/a\",O2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(P2036=\"n/a\",P2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(Q2036=\"n/a\",Q2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(R2036=\"n/a\",R2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(S2036=\"n/a\",S2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(T2036=\"n/a\",T2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(U2036=\"n/a\",U2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(V2036=\"n/a\",V2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2013)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2007","v":0},{"$f":"IF(D2037=\"n/a\",D2013,IFERROR(IF((OFFSET($C2013,0,$A2013))<0,\nMIN(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013)))),\nMAX(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2007","v":0},{"$f":"IF(E2038=\"n/a\",E2014,IFERROR(IF((OFFSET($C2014,0,$A2014))<0,\nMIN(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014)))),\nMAX(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2007","v":0},{"$f":"IF(F2039=\"n/a\",F2015,IFERROR(IF((OFFSET($C2015,0,$A2015))<0,\nMIN(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015)))),\nMAX(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2007","v":0},{"$f":"IF(G2040=\"n/a\",G2016,IFERROR(IF((OFFSET($C2016,0,$A2016))<0,\nMIN(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016)))),\nMAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2007","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2007","v":0},{"$f":"IF(I2042=\"n/a\",I2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2007","v":0},{"$f":"IF(J2043=\"n/a\",J2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2007","v":0},{"$f":"IF(K2044=\"n/a\",K2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2007","v":0},{"$f":"IF(L2045=\"n/a\",L2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2007","v":0},{"$f":"IF(M2046=\"n/a\",M2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2007","v":0},{"$f":"IF(N2047=\"n/a\",N2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2007","v":0},{"$f":"IF(O2048=\"n/a\",O2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2007","v":0},{"$f":"IF(P2049=\"n/a\",P2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2007","v":0},{"$f":"IF(Q2050=\"n/a\",Q2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2007","v":0},{"$f":"IF(R2051=\"n/a\",R2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2007","v":0},{"$f":"IF(S2052=\"n/a\",S2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2007","v":0},{"$f":"IF(T2053=\"n/a\",T2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2007","v":0},{"$f":"IF(U2054=\"n/a\",U2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2007","v":0},{"$f":"IF(V2055=\"n/a\",V2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2007","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2035<1,D2009=0),0,\nIF(D2009=0,C2035-1,\nIF(C2035<1,D2010,\n(((C2035-1)*(C2011-(C2011/(C2035))))+(D2009*D2010))/(D2011))))","v":0},{"$f":"IF(AND(D2035<1,E2009=0),0,\nIF(E2009=0,D2035-1,\nIF(D2035<1,E2010,\n(((D2035-1)*(D2011-(D2011/(D2035))))+(E2009*E2010))/(E2011))))","v":0},{"$f":"IF(AND(E2035<1,F2009=0),0,\nIF(F2009=0,E2035-1,\nIF(E2035<1,F2010,\n(((E2035-1)*(E2011-(E2011/(E2035))))+(F2009*F2010))/(F2011))))","v":0},{"$f":"IF(AND(F2035<1,G2009=0),0,\nIF(G2009=0,F2035-1,\nIF(F2035<1,G2010,\n(((F2035-1)*(F2011-(F2011/(F2035))))+(G2009*G2010))/(G2011))))","v":0},{"$f":"IF(AND(G2035<1,H2009=0),0,\nIF(H2009=0,G2035-1,\nIF(G2035<1,H2010,\n(((G2035-1)*(G2011-(G2011/(G2035))))+(H2009*H2010))/(H2011))))","v":0},{"$f":"IF(AND(H2035<1,I2009=0),0,\nIF(I2009=0,H2035-1,\nIF(H2035<1,I2010,\n(((H2035-1)*(H2011-(H2011/(H2035))))+(I2009*I2010))/(I2011))))","v":0},{"$f":"IF(AND(I2035<1,J2009=0),0,\nIF(J2009=0,I2035-1,\nIF(I2035<1,J2010,\n(((I2035-1)*(I2011-(I2011/(I2035))))+(J2009*J2010))/(J2011))))","v":0},{"$f":"IF(AND(J2035<1,K2009=0),0,\nIF(K2009=0,J2035-1,\nIF(J2035<1,K2010,\n(((J2035-1)*(J2011-(J2011/(J2035))))+(K2009*K2010))/(K2011))))","v":0},{"$f":"IF(AND(K2035<1,L2009=0),0,\nIF(L2009=0,K2035-1,\nIF(K2035<1,L2010,\n(((K2035-1)*(K2011-(K2011/(K2035))))+(L2009*L2010))/(L2011))))","v":0},{"$f":"IF(AND(L2035<1,M2009=0),0,\nIF(M2009=0,L2035-1,\nIF(L2035<1,M2010,\n(((L2035-1)*(L2011-(L2011/(L2035))))+(M2009*M2010))/(M2011))))","v":0},{"$f":"IF(AND(M2035<1,N2009=0),0,\nIF(N2009=0,M2035-1,\nIF(M2035<1,N2010,\n(((M2035-1)*(M2011-(M2011/(M2035))))+(N2009*N2010))/(N2011))))","v":0},{"$f":"IF(AND(N2035<1,O2009=0),0,\nIF(O2009=0,N2035-1,\nIF(N2035<1,O2010,\n(((N2035-1)*(N2011-(N2011/(N2035))))+(O2009*O2010))/(O2011))))","v":0},{"$f":"IF(AND(O2035<1,P2009=0),0,\nIF(P2009=0,O2035-1,\nIF(O2035<1,P2010,\n(((O2035-1)*(O2011-(O2011/(O2035))))+(P2009*P2010))/(P2011))))","v":0},{"$f":"IF(AND(P2035<1,Q2009=0),0,\nIF(Q2009=0,P2035-1,\nIF(P2035<1,Q2010,\n(((P2035-1)*(P2011-(P2011/(P2035))))+(Q2009*Q2010))/(Q2011))))","v":0},{"$f":"IF(AND(Q2035<1,R2009=0),0,\nIF(R2009=0,Q2035-1,\nIF(Q2035<1,R2010,\n(((Q2035-1)*(Q2011-(Q2011/(Q2035))))+(R2009*R2010))/(R2011))))","v":0},{"$f":"IF(AND(R2035<1,S2009=0),0,\nIF(S2009=0,R2035-1,\nIF(R2035<1,S2010,\n(((R2035-1)*(R2011-(R2011/(R2035))))+(S2009*S2010))/(S2011))))","v":0},{"$f":"IF(AND(S2035<1,T2009=0),0,\nIF(T2009=0,S2035-1,\nIF(S2035<1,T2010,\n(((S2035-1)*(S2011-(S2011/(S2035))))+(T2009*T2010))/(T2011))))","v":0},{"$f":"IF(AND(T2035<1,U2009=0),0,\nIF(U2009=0,T2035-1,\nIF(T2035<1,U2010,\n(((T2035-1)*(T2011-(T2011/(T2035))))+(U2009*U2010))/(U2011))))","v":0},{"$f":"IF(AND(U2035<1,V2009=0),0,\nIF(V2009=0,U2035-1,\nIF(U2035<1,V2010,\n(((U2035-1)*(U2011-(U2011/(U2035))))+(V2009*V2010))/(V2011))))","v":0},{"$f":"IF(AND(V2035<1,W2009=0),0,\nIF(W2009=0,V2035-1,\nIF(V2035<1,W2010,\n(((V2035-1)*(V2011-(V2011/(V2035))))+(W2009*W2010))/(W2011))))","v":0}]
[null,"RL Start TAB",{"$f":"C2008","v":0},{"$f":"IF(C2036=\"n/a\",\"n/a\",MAX(0,C2036-1))","v":0},{"$f":"IF(D2036=\"n/a\",\"n/a\",MAX(0,D2036-1))","v":0},{"$f":"IF(E2036=\"n/a\",\"n/a\",MAX(0,E2036-1))","v":0},{"$f":"IF(F2036=\"n/a\",\"n/a\",MAX(0,F2036-1))","v":0},{"$f":"IF(G2036=\"n/a\",\"n/a\",MAX(0,G2036-1))","v":0},{"$f":"IF(H2036=\"n/a\",\"n/a\",MAX(0,H2036-1))","v":0},{"$f":"IF(I2036=\"n/a\",\"n/a\",MAX(0,I2036-1))","v":0},{"$f":"IF(J2036=\"n/a\",\"n/a\",MAX(0,J2036-1))","v":0},{"$f":"IF(K2036=\"n/a\",\"n/a\",MAX(0,K2036-1))","v":0},{"$f":"IF(L2036=\"n/a\",\"n/a\",MAX(0,L2036-1))","v":0},{"$f":"IF(M2036=\"n/a\",\"n/a\",MAX(0,M2036-1))","v":0},{"$f":"IF(N2036=\"n/a\",\"n/a\",MAX(0,N2036-1))","v":0},{"$f":"IF(O2036=\"n/a\",\"n/a\",MAX(0,O2036-1))","v":0},{"$f":"IF(P2036=\"n/a\",\"n/a\",MAX(0,P2036-1))","v":0},{"$f":"IF(Q2036=\"n/a\",\"n/a\",MAX(0,Q2036-1))","v":0},{"$f":"IF(R2036=\"n/a\",\"n/a\",MAX(0,R2036-1))","v":0},{"$f":"IF(S2036=\"n/a\",\"n/a\",MAX(0,S2036-1))","v":0},{"$f":"IF(T2036=\"n/a\",\"n/a\",MAX(0,T2036-1))","v":0},{"$f":"IF(U2036=\"n/a\",\"n/a\",MAX(0,U2036-1))","v":0},{"$f":"IF(V2036=\"n/a\",\"n/a\",MAX(0,V2036-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2013)","v":"RL Capex 2006-07"},null,{"$f":"D2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2008","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2008","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2008","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2008","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2008","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2008","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2008","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2008","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2008","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2008","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2008","v":0},{"$f":"IF(V2055=\"n/a\",\"n/a\",MAX(0,V2055-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2008","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2008<>\"n/a\",C2008<>\"n/a\"),IF(SUM(C2011:C2033)=0,0,IF((SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033))<0,1,(SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",D2008<>\"n/a\"),IF(SUM(D2011:D2033)=0,0,IF((SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033))<0,1,(SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",E2008<>\"n/a\"),IF(SUM(E2011:E2033)=0,0,IF((SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033))<0,1,(SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2060,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2060,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2061,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2066","v":0},{"$f":"'RAB remaining lives'!E2066","v":0},{"$f":"'RAB remaining lives'!F2066","v":0},{"$f":"'RAB remaining lives'!G2066","v":0},{"$f":"'RAB remaining lives'!H2066","v":0},{"$f":"'RAB remaining lives'!I2066","v":0},{"$f":"'RAB remaining lives'!J2066","v":0},{"$f":"'RAB remaining lives'!K2066","v":0},{"$f":"'RAB remaining lives'!L2066","v":0},{"$f":"'RAB remaining lives'!M2066","v":0},{"$f":"'RAB remaining lives'!N2066","v":0},{"$f":"'RAB remaining lives'!O2066","v":0},{"$f":"'RAB remaining lives'!P2066","v":0},{"$f":"'RAB remaining lives'!Q2066","v":0},{"$f":"'RAB remaining lives'!R2066","v":0},{"$f":"'RAB remaining lives'!S2066","v":0},{"$f":"'RAB remaining lives'!T2066","v":0},{"$f":"'RAB remaining lives'!U2066","v":0},{"$f":"'RAB remaining lives'!V2066","v":0},{"$f":"'RAB remaining lives'!W2066","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2061,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2061,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2061,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2061,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2063=0,C2065=0),0,\nIF(AND(D2063<>0,C2065=0),D2063,\nIF(AND(D2064<>0,C2065<>0),(C2065-(C2065/C2089))+D2063,\nIF(C2089<1,0,(C2065-(C2065/C2089))))))","v":0},{"$f":"IF(AND(E2063=0,D2065=0),0,\nIF(AND(E2063<>0,D2065=0),E2063,\nIF(AND(E2064<>0,D2065<>0),(D2065-(D2065/D2089))+E2063,\nIF(D2089<1,0,(D2065-(D2065/D2089))))))","v":0},{"$f":"IF(AND(F2063=0,E2065=0),0,\nIF(AND(F2063<>0,E2065=0),F2063,\nIF(AND(F2064<>0,E2065<>0),(E2065-(E2065/E2089))+F2063,\nIF(E2089<1,0,(E2065-(E2065/E2089))))))","v":0},{"$f":"IF(AND(G2063=0,F2065=0),0,\nIF(AND(G2063<>0,F2065=0),G2063,\nIF(AND(G2064<>0,F2065<>0),(F2065-(F2065/F2089))+G2063,\nIF(F2089<1,0,(F2065-(F2065/F2089))))))","v":0},{"$f":"IF(AND(H2063=0,G2065=0),0,\nIF(AND(H2063<>0,G2065=0),H2063,\nIF(AND(H2064<>0,G2065<>0),(G2065-(G2065/G2089))+H2063,\nIF(G2089<1,0,(G2065-(G2065/G2089))))))","v":0},{"$f":"IF(AND(I2063=0,H2065=0),0,\nIF(AND(I2063<>0,H2065=0),I2063,\nIF(AND(I2064<>0,H2065<>0),(H2065-(H2065/H2089))+I2063,\nIF(H2089<1,0,(H2065-(H2065/H2089))))))","v":0},{"$f":"IF(AND(J2063=0,I2065=0),0,\nIF(AND(J2063<>0,I2065=0),J2063,\nIF(AND(J2064<>0,I2065<>0),(I2065-(I2065/I2089))+J2063,\nIF(I2089<1,0,(I2065-(I2065/I2089))))))","v":0},{"$f":"IF(AND(K2063=0,J2065=0),0,\nIF(AND(K2063<>0,J2065=0),K2063,\nIF(AND(K2064<>0,J2065<>0),(J2065-(J2065/J2089))+K2063,\nIF(J2089<1,0,(J2065-(J2065/J2089))))))","v":0},{"$f":"IF(AND(L2063=0,K2065=0),0,\nIF(AND(L2063<>0,K2065=0),L2063,\nIF(AND(L2064<>0,K2065<>0),(K2065-(K2065/K2089))+L2063,\nIF(K2089<1,0,(K2065-(K2065/K2089))))))","v":0},{"$f":"IF(AND(M2063=0,L2065=0),0,\nIF(AND(M2063<>0,L2065=0),M2063,\nIF(AND(M2064<>0,L2065<>0),(L2065-(L2065/L2089))+M2063,\nIF(L2089<1,0,(L2065-(L2065/L2089))))))","v":0},{"$f":"IF(AND(N2063=0,M2065=0),0,\nIF(AND(N2063<>0,M2065=0),N2063,\nIF(AND(N2064<>0,M2065<>0),(M2065-(M2065/M2089))+N2063,\nIF(M2089<1,0,(M2065-(M2065/M2089))))))","v":0},{"$f":"IF(AND(O2063=0,N2065=0),0,\nIF(AND(O2063<>0,N2065=0),O2063,\nIF(AND(O2064<>0,N2065<>0),(N2065-(N2065/N2089))+O2063,\nIF(N2089<1,0,(N2065-(N2065/N2089))))))","v":0},{"$f":"IF(AND(P2063=0,O2065=0),0,\nIF(AND(P2063<>0,O2065=0),P2063,\nIF(AND(P2064<>0,O2065<>0),(O2065-(O2065/O2089))+P2063,\nIF(O2089<1,0,(O2065-(O2065/O2089))))))","v":0},{"$f":"IF(AND(Q2063=0,P2065=0),0,\nIF(AND(Q2063<>0,P2065=0),Q2063,\nIF(AND(Q2064<>0,P2065<>0),(P2065-(P2065/P2089))+Q2063,\nIF(P2089<1,0,(P2065-(P2065/P2089))))))","v":0},{"$f":"IF(AND(R2063=0,Q2065=0),0,\nIF(AND(R2063<>0,Q2065=0),R2063,\nIF(AND(R2064<>0,Q2065<>0),(Q2065-(Q2065/Q2089))+R2063,\nIF(Q2089<1,0,(Q2065-(Q2065/Q2089))))))","v":0},{"$f":"IF(AND(S2063=0,R2065=0),0,\nIF(AND(S2063<>0,R2065=0),S2063,\nIF(AND(S2064<>0,R2065<>0),(R2065-(R2065/R2089))+S2063,\nIF(R2089<1,0,(R2065-(R2065/R2089))))))","v":0},{"$f":"IF(AND(T2063=0,S2065=0),0,\nIF(AND(T2063<>0,S2065=0),T2063,\nIF(AND(T2064<>0,S2065<>0),(S2065-(S2065/S2089))+T2063,\nIF(S2089<1,0,(S2065-(S2065/S2089))))))","v":0},{"$f":"IF(AND(U2063=0,T2065=0),0,\nIF(AND(U2063<>0,T2065=0),U2063,\nIF(AND(U2064<>0,T2065<>0),(T2065-(T2065/T2089))+U2063,\nIF(T2089<1,0,(T2065-(T2065/T2089))))))","v":0},{"$f":"IF(AND(V2063=0,U2065=0),0,\nIF(AND(V2063<>0,U2065=0),V2063,\nIF(AND(V2064<>0,U2065<>0),(U2065-(U2065/U2089))+V2063,\nIF(U2089<1,0,(U2065-(U2065/U2089))))))","v":0},{"$f":"IF(AND(W2063=0,V2065=0),0,\nIF(AND(W2063<>0,V2065=0),W2063,\nIF(AND(W2064<>0,V2065<>0),(V2065-(V2065/V2089))+W2063,\nIF(V2089<1,0,(V2065-(V2065/V2089))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2061","v":0},{"$f":"IF(C2090=\"n/a\",C2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(D2090=\"n/a\",D2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(E2090=\"n/a\",E2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(F2090=\"n/a\",F2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(G2090=\"n/a\",G2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(H2090=\"n/a\",H2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(I2090=\"n/a\",I2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(J2090=\"n/a\",J2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(K2090=\"n/a\",K2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(L2090=\"n/a\",L2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(M2090=\"n/a\",M2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(N2090=\"n/a\",N2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(O2090=\"n/a\",O2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(P2090=\"n/a\",P2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(Q2090=\"n/a\",Q2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(R2090=\"n/a\",R2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(S2090=\"n/a\",S2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(T2090=\"n/a\",T2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(U2090=\"n/a\",U2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(V2090=\"n/a\",V2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2061","v":0},{"$f":"IF(D2091=\"n/a\",D2067,IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2061","v":0},{"$f":"IF(E2092=\"n/a\",E2068,IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2061","v":0},{"$f":"IF(F2093=\"n/a\",F2069,IFERROR(IF((OFFSET($C2069,0,$A2069))<0,\nMIN(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069)))),\nMAX(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2061","v":0},{"$f":"IF(G2094=\"n/a\",G2070,IFERROR(IF((OFFSET($C2070,0,$A2070))<0,\nMIN(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070)))),\nMAX(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2061","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2061","v":0},{"$f":"IF(I2096=\"n/a\",I2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2061","v":0},{"$f":"IF(J2097=\"n/a\",J2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2061","v":0},{"$f":"IF(K2098=\"n/a\",K2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2061","v":0},{"$f":"IF(L2099=\"n/a\",L2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2061","v":0},{"$f":"IF(M2100=\"n/a\",M2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2061","v":0},{"$f":"IF(N2101=\"n/a\",N2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2061","v":0},{"$f":"IF(O2102=\"n/a\",O2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2061","v":0},{"$f":"IF(P2103=\"n/a\",P2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2061","v":0},{"$f":"IF(Q2104=\"n/a\",Q2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061","v":0},{"$f":"IF(R2105=\"n/a\",R2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2061","v":0},{"$f":"IF(S2106=\"n/a\",S2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2061","v":0},{"$f":"IF(T2107=\"n/a\",T2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2061","v":0},{"$f":"IF(U2108=\"n/a\",U2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2061","v":0},{"$f":"IF(V2109=\"n/a\",V2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2061","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2089<1,D2063=0),0,\nIF(D2063=0,C2089-1,\nIF(C2089<1,D2064,\n(((C2089-1)*(C2065-(C2065/(C2089))))+(D2063*D2064))/(D2065))))","v":0},{"$f":"IF(AND(D2089<1,E2063=0),0,\nIF(E2063=0,D2089-1,\nIF(D2089<1,E2064,\n(((D2089-1)*(D2065-(D2065/(D2089))))+(E2063*E2064))/(E2065))))","v":0},{"$f":"IF(AND(E2089<1,F2063=0),0,\nIF(F2063=0,E2089-1,\nIF(E2089<1,F2064,\n(((E2089-1)*(E2065-(E2065/(E2089))))+(F2063*F2064))/(F2065))))","v":0},{"$f":"IF(AND(F2089<1,G2063=0),0,\nIF(G2063=0,F2089-1,\nIF(F2089<1,G2064,\n(((F2089-1)*(F2065-(F2065/(F2089))))+(G2063*G2064))/(G2065))))","v":0},{"$f":"IF(AND(G2089<1,H2063=0),0,\nIF(H2063=0,G2089-1,\nIF(G2089<1,H2064,\n(((G2089-1)*(G2065-(G2065/(G2089))))+(H2063*H2064))/(H2065))))","v":0},{"$f":"IF(AND(H2089<1,I2063=0),0,\nIF(I2063=0,H2089-1,\nIF(H2089<1,I2064,\n(((H2089-1)*(H2065-(H2065/(H2089))))+(I2063*I2064))/(I2065))))","v":0},{"$f":"IF(AND(I2089<1,J2063=0),0,\nIF(J2063=0,I2089-1,\nIF(I2089<1,J2064,\n(((I2089-1)*(I2065-(I2065/(I2089))))+(J2063*J2064))/(J2065))))","v":0},{"$f":"IF(AND(J2089<1,K2063=0),0,\nIF(K2063=0,J2089-1,\nIF(J2089<1,K2064,\n(((J2089-1)*(J2065-(J2065/(J2089))))+(K2063*K2064))/(K2065))))","v":0},{"$f":"IF(AND(K2089<1,L2063=0),0,\nIF(L2063=0,K2089-1,\nIF(K2089<1,L2064,\n(((K2089-1)*(K2065-(K2065/(K2089))))+(L2063*L2064))/(L2065))))","v":0},{"$f":"IF(AND(L2089<1,M2063=0),0,\nIF(M2063=0,L2089-1,\nIF(L2089<1,M2064,\n(((L2089-1)*(L2065-(L2065/(L2089))))+(M2063*M2064))/(M2065))))","v":0},{"$f":"IF(AND(M2089<1,N2063=0),0,\nIF(N2063=0,M2089-1,\nIF(M2089<1,N2064,\n(((M2089-1)*(M2065-(M2065/(M2089))))+(N2063*N2064))/(N2065))))","v":0},{"$f":"IF(AND(N2089<1,O2063=0),0,\nIF(O2063=0,N2089-1,\nIF(N2089<1,O2064,\n(((N2089-1)*(N2065-(N2065/(N2089))))+(O2063*O2064))/(O2065))))","v":0},{"$f":"IF(AND(O2089<1,P2063=0),0,\nIF(P2063=0,O2089-1,\nIF(O2089<1,P2064,\n(((O2089-1)*(O2065-(O2065/(O2089))))+(P2063*P2064))/(P2065))))","v":0},{"$f":"IF(AND(P2089<1,Q2063=0),0,\nIF(Q2063=0,P2089-1,\nIF(P2089<1,Q2064,\n(((P2089-1)*(P2065-(P2065/(P2089))))+(Q2063*Q2064))/(Q2065))))","v":0},{"$f":"IF(AND(Q2089<1,R2063=0),0,\nIF(R2063=0,Q2089-1,\nIF(Q2089<1,R2064,\n(((Q2089-1)*(Q2065-(Q2065/(Q2089))))+(R2063*R2064))/(R2065))))","v":0},{"$f":"IF(AND(R2089<1,S2063=0),0,\nIF(S2063=0,R2089-1,\nIF(R2089<1,S2064,\n(((R2089-1)*(R2065-(R2065/(R2089))))+(S2063*S2064))/(S2065))))","v":0},{"$f":"IF(AND(S2089<1,T2063=0),0,\nIF(T2063=0,S2089-1,\nIF(S2089<1,T2064,\n(((S2089-1)*(S2065-(S2065/(S2089))))+(T2063*T2064))/(T2065))))","v":0},{"$f":"IF(AND(T2089<1,U2063=0),0,\nIF(U2063=0,T2089-1,\nIF(T2089<1,U2064,\n(((T2089-1)*(T2065-(T2065/(T2089))))+(U2063*U2064))/(U2065))))","v":0},{"$f":"IF(AND(U2089<1,V2063=0),0,\nIF(V2063=0,U2089-1,\nIF(U2089<1,V2064,\n(((U2089-1)*(U2065-(U2065/(U2089))))+(V2063*V2064))/(V2065))))","v":0},{"$f":"IF(AND(V2089<1,W2063=0),0,\nIF(W2063=0,V2089-1,\nIF(V2089<1,W2064,\n(((V2089-1)*(V2065-(V2065/(V2089))))+(W2063*W2064))/(W2065))))","v":0}]
[null,"RL Start TAB",{"$f":"C2062","v":0},{"$f":"IF(C2090=\"n/a\",\"n/a\",MAX(0,C2090-1))","v":0},{"$f":"IF(D2090=\"n/a\",\"n/a\",MAX(0,D2090-1))","v":0},{"$f":"IF(E2090=\"n/a\",\"n/a\",MAX(0,E2090-1))","v":0},{"$f":"IF(F2090=\"n/a\",\"n/a\",MAX(0,F2090-1))","v":0},{"$f":"IF(G2090=\"n/a\",\"n/a\",MAX(0,G2090-1))","v":0},{"$f":"IF(H2090=\"n/a\",\"n/a\",MAX(0,H2090-1))","v":0},{"$f":"IF(I2090=\"n/a\",\"n/a\",MAX(0,I2090-1))","v":0},{"$f":"IF(J2090=\"n/a\",\"n/a\",MAX(0,J2090-1))","v":0},{"$f":"IF(K2090=\"n/a\",\"n/a\",MAX(0,K2090-1))","v":0},{"$f":"IF(L2090=\"n/a\",\"n/a\",MAX(0,L2090-1))","v":0},{"$f":"IF(M2090=\"n/a\",\"n/a\",MAX(0,M2090-1))","v":0},{"$f":"IF(N2090=\"n/a\",\"n/a\",MAX(0,N2090-1))","v":0},{"$f":"IF(O2090=\"n/a\",\"n/a\",MAX(0,O2090-1))","v":0},{"$f":"IF(P2090=\"n/a\",\"n/a\",MAX(0,P2090-1))","v":0},{"$f":"IF(Q2090=\"n/a\",\"n/a\",MAX(0,Q2090-1))","v":0},{"$f":"IF(R2090=\"n/a\",\"n/a\",MAX(0,R2090-1))","v":0},{"$f":"IF(S2090=\"n/a\",\"n/a\",MAX(0,S2090-1))","v":0},{"$f":"IF(T2090=\"n/a\",\"n/a\",MAX(0,T2090-1))","v":0},{"$f":"IF(U2090=\"n/a\",\"n/a\",MAX(0,U2090-1))","v":0},{"$f":"IF(V2090=\"n/a\",\"n/a\",MAX(0,V2090-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2006-07"},null,{"$f":"D2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2062","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2062","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2062","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2062","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2062","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2062","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2062","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2062","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2062","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2062","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2062","v":0},{"$f":"IF(V2109=\"n/a\",\"n/a\",MAX(0,V2109-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2062","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2062<>\"n/a\",C2062<>\"n/a\"),IF(SUM(C2065:C2087)=0,0,IF((SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087))<0,1,(SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",D2062<>\"n/a\"),IF(SUM(D2065:D2087)=0,0,IF((SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087))<0,1,(SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",E2062<>\"n/a\"),IF(SUM(E2065:E2087)=0,0,IF((SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087))<0,1,(SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2114,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2114,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2115,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2120","v":0},{"$f":"'RAB remaining lives'!E2120","v":0},{"$f":"'RAB remaining lives'!F2120","v":0},{"$f":"'RAB remaining lives'!G2120","v":0},{"$f":"'RAB remaining lives'!H2120","v":0},{"$f":"'RAB remaining lives'!I2120","v":0},{"$f":"'RAB remaining lives'!J2120","v":0},{"$f":"'RAB remaining lives'!K2120","v":0},{"$f":"'RAB remaining lives'!L2120","v":0},{"$f":"'RAB remaining lives'!M2120","v":0},{"$f":"'RAB remaining lives'!N2120","v":0},{"$f":"'RAB remaining lives'!O2120","v":0},{"$f":"'RAB remaining lives'!P2120","v":0},{"$f":"'RAB remaining lives'!Q2120","v":0},{"$f":"'RAB remaining lives'!R2120","v":0},{"$f":"'RAB remaining lives'!S2120","v":0},{"$f":"'RAB remaining lives'!T2120","v":0},{"$f":"'RAB remaining lives'!U2120","v":0},{"$f":"'RAB remaining lives'!V2120","v":0},{"$f":"'RAB remaining lives'!W2120","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2115,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2115,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2115,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2115,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2117=0,C2119=0),0,\nIF(AND(D2117<>0,C2119=0),D2117,\nIF(AND(D2118<>0,C2119<>0),(C2119-(C2119/C2143))+D2117,\nIF(C2143<1,0,(C2119-(C2119/C2143))))))","v":0},{"$f":"IF(AND(E2117=0,D2119=0),0,\nIF(AND(E2117<>0,D2119=0),E2117,\nIF(AND(E2118<>0,D2119<>0),(D2119-(D2119/D2143))+E2117,\nIF(D2143<1,0,(D2119-(D2119/D2143))))))","v":0},{"$f":"IF(AND(F2117=0,E2119=0),0,\nIF(AND(F2117<>0,E2119=0),F2117,\nIF(AND(F2118<>0,E2119<>0),(E2119-(E2119/E2143))+F2117,\nIF(E2143<1,0,(E2119-(E2119/E2143))))))","v":0},{"$f":"IF(AND(G2117=0,F2119=0),0,\nIF(AND(G2117<>0,F2119=0),G2117,\nIF(AND(G2118<>0,F2119<>0),(F2119-(F2119/F2143))+G2117,\nIF(F2143<1,0,(F2119-(F2119/F2143))))))","v":0},{"$f":"IF(AND(H2117=0,G2119=0),0,\nIF(AND(H2117<>0,G2119=0),H2117,\nIF(AND(H2118<>0,G2119<>0),(G2119-(G2119/G2143))+H2117,\nIF(G2143<1,0,(G2119-(G2119/G2143))))))","v":0},{"$f":"IF(AND(I2117=0,H2119=0),0,\nIF(AND(I2117<>0,H2119=0),I2117,\nIF(AND(I2118<>0,H2119<>0),(H2119-(H2119/H2143))+I2117,\nIF(H2143<1,0,(H2119-(H2119/H2143))))))","v":0},{"$f":"IF(AND(J2117=0,I2119=0),0,\nIF(AND(J2117<>0,I2119=0),J2117,\nIF(AND(J2118<>0,I2119<>0),(I2119-(I2119/I2143))+J2117,\nIF(I2143<1,0,(I2119-(I2119/I2143))))))","v":0},{"$f":"IF(AND(K2117=0,J2119=0),0,\nIF(AND(K2117<>0,J2119=0),K2117,\nIF(AND(K2118<>0,J2119<>0),(J2119-(J2119/J2143))+K2117,\nIF(J2143<1,0,(J2119-(J2119/J2143))))))","v":0},{"$f":"IF(AND(L2117=0,K2119=0),0,\nIF(AND(L2117<>0,K2119=0),L2117,\nIF(AND(L2118<>0,K2119<>0),(K2119-(K2119/K2143))+L2117,\nIF(K2143<1,0,(K2119-(K2119/K2143))))))","v":0},{"$f":"IF(AND(M2117=0,L2119=0),0,\nIF(AND(M2117<>0,L2119=0),M2117,\nIF(AND(M2118<>0,L2119<>0),(L2119-(L2119/L2143))+M2117,\nIF(L2143<1,0,(L2119-(L2119/L2143))))))","v":0},{"$f":"IF(AND(N2117=0,M2119=0),0,\nIF(AND(N2117<>0,M2119=0),N2117,\nIF(AND(N2118<>0,M2119<>0),(M2119-(M2119/M2143))+N2117,\nIF(M2143<1,0,(M2119-(M2119/M2143))))))","v":0},{"$f":"IF(AND(O2117=0,N2119=0),0,\nIF(AND(O2117<>0,N2119=0),O2117,\nIF(AND(O2118<>0,N2119<>0),(N2119-(N2119/N2143))+O2117,\nIF(N2143<1,0,(N2119-(N2119/N2143))))))","v":0},{"$f":"IF(AND(P2117=0,O2119=0),0,\nIF(AND(P2117<>0,O2119=0),P2117,\nIF(AND(P2118<>0,O2119<>0),(O2119-(O2119/O2143))+P2117,\nIF(O2143<1,0,(O2119-(O2119/O2143))))))","v":0},{"$f":"IF(AND(Q2117=0,P2119=0),0,\nIF(AND(Q2117<>0,P2119=0),Q2117,\nIF(AND(Q2118<>0,P2119<>0),(P2119-(P2119/P2143))+Q2117,\nIF(P2143<1,0,(P2119-(P2119/P2143))))))","v":0},{"$f":"IF(AND(R2117=0,Q2119=0),0,\nIF(AND(R2117<>0,Q2119=0),R2117,\nIF(AND(R2118<>0,Q2119<>0),(Q2119-(Q2119/Q2143))+R2117,\nIF(Q2143<1,0,(Q2119-(Q2119/Q2143))))))","v":0},{"$f":"IF(AND(S2117=0,R2119=0),0,\nIF(AND(S2117<>0,R2119=0),S2117,\nIF(AND(S2118<>0,R2119<>0),(R2119-(R2119/R2143))+S2117,\nIF(R2143<1,0,(R2119-(R2119/R2143))))))","v":0},{"$f":"IF(AND(T2117=0,S2119=0),0,\nIF(AND(T2117<>0,S2119=0),T2117,\nIF(AND(T2118<>0,S2119<>0),(S2119-(S2119/S2143))+T2117,\nIF(S2143<1,0,(S2119-(S2119/S2143))))))","v":0},{"$f":"IF(AND(U2117=0,T2119=0),0,\nIF(AND(U2117<>0,T2119=0),U2117,\nIF(AND(U2118<>0,T2119<>0),(T2119-(T2119/T2143))+U2117,\nIF(T2143<1,0,(T2119-(T2119/T2143))))))","v":0},{"$f":"IF(AND(V2117=0,U2119=0),0,\nIF(AND(V2117<>0,U2119=0),V2117,\nIF(AND(V2118<>0,U2119<>0),(U2119-(U2119/U2143))+V2117,\nIF(U2143<1,0,(U2119-(U2119/U2143))))))","v":0},{"$f":"IF(AND(W2117=0,V2119=0),0,\nIF(AND(W2117<>0,V2119=0),W2117,\nIF(AND(W2118<>0,V2119<>0),(V2119-(V2119/V2143))+W2117,\nIF(V2143<1,0,(V2119-(V2119/V2143))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2115","v":0},{"$f":"IF(C2144=\"n/a\",C2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(D2144=\"n/a\",D2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(E2144=\"n/a\",E2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(F2144=\"n/a\",F2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(G2144=\"n/a\",G2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(H2144=\"n/a\",H2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(I2144=\"n/a\",I2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(J2144=\"n/a\",J2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(K2144=\"n/a\",K2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(L2144=\"n/a\",L2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(M2144=\"n/a\",M2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(N2144=\"n/a\",N2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(O2144=\"n/a\",O2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(P2144=\"n/a\",P2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(Q2144=\"n/a\",Q2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(R2144=\"n/a\",R2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(S2144=\"n/a\",S2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(T2144=\"n/a\",T2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(U2144=\"n/a\",U2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(V2144=\"n/a\",V2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2121)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2115","v":0},{"$f":"IF(D2145=\"n/a\",D2121,IFERROR(IF((OFFSET($C2121,0,$A2121))<0,\nMIN(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121)))),\nMAX(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2115","v":0},{"$f":"IF(E2146=\"n/a\",E2122,IFERROR(IF((OFFSET($C2122,0,$A2122))<0,\nMIN(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122)))),\nMAX(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2115","v":0},{"$f":"IF(F2147=\"n/a\",F2123,IFERROR(IF((OFFSET($C2123,0,$A2123))<0,\nMIN(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123)))),\nMAX(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2115","v":0},{"$f":"IF(G2148=\"n/a\",G2124,IFERROR(IF((OFFSET($C2124,0,$A2124))<0,\nMIN(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124)))),\nMAX(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2115","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2115","v":0},{"$f":"IF(I2150=\"n/a\",I2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2115","v":0},{"$f":"IF(J2151=\"n/a\",J2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2115","v":0},{"$f":"IF(K2152=\"n/a\",K2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2115","v":0},{"$f":"IF(L2153=\"n/a\",L2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2115","v":0},{"$f":"IF(M2154=\"n/a\",M2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2115","v":0},{"$f":"IF(N2155=\"n/a\",N2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2115","v":0},{"$f":"IF(O2156=\"n/a\",O2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2115","v":0},{"$f":"IF(P2157=\"n/a\",P2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2115","v":0},{"$f":"IF(Q2158=\"n/a\",Q2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":0},{"$f":"IF(R2159=\"n/a\",R2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115","v":0},{"$f":"IF(S2160=\"n/a\",S2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2115","v":0},{"$f":"IF(T2161=\"n/a\",T2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2115","v":0},{"$f":"IF(U2162=\"n/a\",U2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2115","v":0},{"$f":"IF(V2163=\"n/a\",V2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2143<1,D2117=0),0,\nIF(D2117=0,C2143-1,\nIF(C2143<1,D2118,\n(((C2143-1)*(C2119-(C2119/(C2143))))+(D2117*D2118))/(D2119))))","v":0},{"$f":"IF(AND(D2143<1,E2117=0),0,\nIF(E2117=0,D2143-1,\nIF(D2143<1,E2118,\n(((D2143-1)*(D2119-(D2119/(D2143))))+(E2117*E2118))/(E2119))))","v":0},{"$f":"IF(AND(E2143<1,F2117=0),0,\nIF(F2117=0,E2143-1,\nIF(E2143<1,F2118,\n(((E2143-1)*(E2119-(E2119/(E2143))))+(F2117*F2118))/(F2119))))","v":0},{"$f":"IF(AND(F2143<1,G2117=0),0,\nIF(G2117=0,F2143-1,\nIF(F2143<1,G2118,\n(((F2143-1)*(F2119-(F2119/(F2143))))+(G2117*G2118))/(G2119))))","v":0},{"$f":"IF(AND(G2143<1,H2117=0),0,\nIF(H2117=0,G2143-1,\nIF(G2143<1,H2118,\n(((G2143-1)*(G2119-(G2119/(G2143))))+(H2117*H2118))/(H2119))))","v":0},{"$f":"IF(AND(H2143<1,I2117=0),0,\nIF(I2117=0,H2143-1,\nIF(H2143<1,I2118,\n(((H2143-1)*(H2119-(H2119/(H2143))))+(I2117*I2118))/(I2119))))","v":0},{"$f":"IF(AND(I2143<1,J2117=0),0,\nIF(J2117=0,I2143-1,\nIF(I2143<1,J2118,\n(((I2143-1)*(I2119-(I2119/(I2143))))+(J2117*J2118))/(J2119))))","v":0},{"$f":"IF(AND(J2143<1,K2117=0),0,\nIF(K2117=0,J2143-1,\nIF(J2143<1,K2118,\n(((J2143-1)*(J2119-(J2119/(J2143))))+(K2117*K2118))/(K2119))))","v":0},{"$f":"IF(AND(K2143<1,L2117=0),0,\nIF(L2117=0,K2143-1,\nIF(K2143<1,L2118,\n(((K2143-1)*(K2119-(K2119/(K2143))))+(L2117*L2118))/(L2119))))","v":0},{"$f":"IF(AND(L2143<1,M2117=0),0,\nIF(M2117=0,L2143-1,\nIF(L2143<1,M2118,\n(((L2143-1)*(L2119-(L2119/(L2143))))+(M2117*M2118))/(M2119))))","v":0},{"$f":"IF(AND(M2143<1,N2117=0),0,\nIF(N2117=0,M2143-1,\nIF(M2143<1,N2118,\n(((M2143-1)*(M2119-(M2119/(M2143))))+(N2117*N2118))/(N2119))))","v":0},{"$f":"IF(AND(N2143<1,O2117=0),0,\nIF(O2117=0,N2143-1,\nIF(N2143<1,O2118,\n(((N2143-1)*(N2119-(N2119/(N2143))))+(O2117*O2118))/(O2119))))","v":0},{"$f":"IF(AND(O2143<1,P2117=0),0,\nIF(P2117=0,O2143-1,\nIF(O2143<1,P2118,\n(((O2143-1)*(O2119-(O2119/(O2143))))+(P2117*P2118))/(P2119))))","v":0},{"$f":"IF(AND(P2143<1,Q2117=0),0,\nIF(Q2117=0,P2143-1,\nIF(P2143<1,Q2118,\n(((P2143-1)*(P2119-(P2119/(P2143))))+(Q2117*Q2118))/(Q2119))))","v":0},{"$f":"IF(AND(Q2143<1,R2117=0),0,\nIF(R2117=0,Q2143-1,\nIF(Q2143<1,R2118,\n(((Q2143-1)*(Q2119-(Q2119/(Q2143))))+(R2117*R2118))/(R2119))))","v":0},{"$f":"IF(AND(R2143<1,S2117=0),0,\nIF(S2117=0,R2143-1,\nIF(R2143<1,S2118,\n(((R2143-1)*(R2119-(R2119/(R2143))))+(S2117*S2118))/(S2119))))","v":0},{"$f":"IF(AND(S2143<1,T2117=0),0,\nIF(T2117=0,S2143-1,\nIF(S2143<1,T2118,\n(((S2143-1)*(S2119-(S2119/(S2143))))+(T2117*T2118))/(T2119))))","v":0},{"$f":"IF(AND(T2143<1,U2117=0),0,\nIF(U2117=0,T2143-1,\nIF(T2143<1,U2118,\n(((T2143-1)*(T2119-(T2119/(T2143))))+(U2117*U2118))/(U2119))))","v":0},{"$f":"IF(AND(U2143<1,V2117=0),0,\nIF(V2117=0,U2143-1,\nIF(U2143<1,V2118,\n(((U2143-1)*(U2119-(U2119/(U2143))))+(V2117*V2118))/(V2119))))","v":0},{"$f":"IF(AND(V2143<1,W2117=0),0,\nIF(W2117=0,V2143-1,\nIF(V2143<1,W2118,\n(((V2143-1)*(V2119-(V2119/(V2143))))+(W2117*W2118))/(W2119))))","v":0}]
[null,"RL Start TAB",{"$f":"C2116","v":0},{"$f":"IF(C2144=\"n/a\",\"n/a\",MAX(0,C2144-1))","v":0},{"$f":"IF(D2144=\"n/a\",\"n/a\",MAX(0,D2144-1))","v":0},{"$f":"IF(E2144=\"n/a\",\"n/a\",MAX(0,E2144-1))","v":0},{"$f":"IF(F2144=\"n/a\",\"n/a\",MAX(0,F2144-1))","v":0},{"$f":"IF(G2144=\"n/a\",\"n/a\",MAX(0,G2144-1))","v":0},{"$f":"IF(H2144=\"n/a\",\"n/a\",MAX(0,H2144-1))","v":0},{"$f":"IF(I2144=\"n/a\",\"n/a\",MAX(0,I2144-1))","v":0},{"$f":"IF(J2144=\"n/a\",\"n/a\",MAX(0,J2144-1))","v":0},{"$f":"IF(K2144=\"n/a\",\"n/a\",MAX(0,K2144-1))","v":0},{"$f":"IF(L2144=\"n/a\",\"n/a\",MAX(0,L2144-1))","v":0},{"$f":"IF(M2144=\"n/a\",\"n/a\",MAX(0,M2144-1))","v":0},{"$f":"IF(N2144=\"n/a\",\"n/a\",MAX(0,N2144-1))","v":0},{"$f":"IF(O2144=\"n/a\",\"n/a\",MAX(0,O2144-1))","v":0},{"$f":"IF(P2144=\"n/a\",\"n/a\",MAX(0,P2144-1))","v":0},{"$f":"IF(Q2144=\"n/a\",\"n/a\",MAX(0,Q2144-1))","v":0},{"$f":"IF(R2144=\"n/a\",\"n/a\",MAX(0,R2144-1))","v":0},{"$f":"IF(S2144=\"n/a\",\"n/a\",MAX(0,S2144-1))","v":0},{"$f":"IF(T2144=\"n/a\",\"n/a\",MAX(0,T2144-1))","v":0},{"$f":"IF(U2144=\"n/a\",\"n/a\",MAX(0,U2144-1))","v":0},{"$f":"IF(V2144=\"n/a\",\"n/a\",MAX(0,V2144-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2121)","v":"RL Capex 2006-07"},null,{"$f":"D2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2116","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2116","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2116","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2116","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2116","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2116","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2116","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2116","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2116","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2116","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2116","v":0},{"$f":"IF(V2163=\"n/a\",\"n/a\",MAX(0,V2163-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2116","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2116<>\"n/a\",C2116<>\"n/a\"),IF(SUM(C2119:C2141)=0,0,IF((SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141))<0,1,(SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",D2116<>\"n/a\"),IF(SUM(D2119:D2141)=0,0,IF((SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141))<0,1,(SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",E2116<>\"n/a\"),IF(SUM(E2119:E2141)=0,0,IF((SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141))<0,1,(SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2168,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2168,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2169,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2174","v":0},{"$f":"'RAB remaining lives'!E2174","v":0},{"$f":"'RAB remaining lives'!F2174","v":0},{"$f":"'RAB remaining lives'!G2174","v":0},{"$f":"'RAB remaining lives'!H2174","v":0},{"$f":"'RAB remaining lives'!I2174","v":0},{"$f":"'RAB remaining lives'!J2174","v":0},{"$f":"'RAB remaining lives'!K2174","v":0},{"$f":"'RAB remaining lives'!L2174","v":0},{"$f":"'RAB remaining lives'!M2174","v":0},{"$f":"'RAB remaining lives'!N2174","v":0},{"$f":"'RAB remaining lives'!O2174","v":0},{"$f":"'RAB remaining lives'!P2174","v":0},{"$f":"'RAB remaining lives'!Q2174","v":0},{"$f":"'RAB remaining lives'!R2174","v":0},{"$f":"'RAB remaining lives'!S2174","v":0},{"$f":"'RAB remaining lives'!T2174","v":0},{"$f":"'RAB remaining lives'!U2174","v":0},{"$f":"'RAB remaining lives'!V2174","v":0},{"$f":"'RAB remaining lives'!W2174","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2169,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2169,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2169,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2169,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2171=0,C2173=0),0,\nIF(AND(D2171<>0,C2173=0),D2171,\nIF(AND(D2172<>0,C2173<>0),(C2173-(C2173/C2197))+D2171,\nIF(C2197<1,0,(C2173-(C2173/C2197))))))","v":0},{"$f":"IF(AND(E2171=0,D2173=0),0,\nIF(AND(E2171<>0,D2173=0),E2171,\nIF(AND(E2172<>0,D2173<>0),(D2173-(D2173/D2197))+E2171,\nIF(D2197<1,0,(D2173-(D2173/D2197))))))","v":0},{"$f":"IF(AND(F2171=0,E2173=0),0,\nIF(AND(F2171<>0,E2173=0),F2171,\nIF(AND(F2172<>0,E2173<>0),(E2173-(E2173/E2197))+F2171,\nIF(E2197<1,0,(E2173-(E2173/E2197))))))","v":0},{"$f":"IF(AND(G2171=0,F2173=0),0,\nIF(AND(G2171<>0,F2173=0),G2171,\nIF(AND(G2172<>0,F2173<>0),(F2173-(F2173/F2197))+G2171,\nIF(F2197<1,0,(F2173-(F2173/F2197))))))","v":0},{"$f":"IF(AND(H2171=0,G2173=0),0,\nIF(AND(H2171<>0,G2173=0),H2171,\nIF(AND(H2172<>0,G2173<>0),(G2173-(G2173/G2197))+H2171,\nIF(G2197<1,0,(G2173-(G2173/G2197))))))","v":0},{"$f":"IF(AND(I2171=0,H2173=0),0,\nIF(AND(I2171<>0,H2173=0),I2171,\nIF(AND(I2172<>0,H2173<>0),(H2173-(H2173/H2197))+I2171,\nIF(H2197<1,0,(H2173-(H2173/H2197))))))","v":0},{"$f":"IF(AND(J2171=0,I2173=0),0,\nIF(AND(J2171<>0,I2173=0),J2171,\nIF(AND(J2172<>0,I2173<>0),(I2173-(I2173/I2197))+J2171,\nIF(I2197<1,0,(I2173-(I2173/I2197))))))","v":0},{"$f":"IF(AND(K2171=0,J2173=0),0,\nIF(AND(K2171<>0,J2173=0),K2171,\nIF(AND(K2172<>0,J2173<>0),(J2173-(J2173/J2197))+K2171,\nIF(J2197<1,0,(J2173-(J2173/J2197))))))","v":0},{"$f":"IF(AND(L2171=0,K2173=0),0,\nIF(AND(L2171<>0,K2173=0),L2171,\nIF(AND(L2172<>0,K2173<>0),(K2173-(K2173/K2197))+L2171,\nIF(K2197<1,0,(K2173-(K2173/K2197))))))","v":0},{"$f":"IF(AND(M2171=0,L2173=0),0,\nIF(AND(M2171<>0,L2173=0),M2171,\nIF(AND(M2172<>0,L2173<>0),(L2173-(L2173/L2197))+M2171,\nIF(L2197<1,0,(L2173-(L2173/L2197))))))","v":0},{"$f":"IF(AND(N2171=0,M2173=0),0,\nIF(AND(N2171<>0,M2173=0),N2171,\nIF(AND(N2172<>0,M2173<>0),(M2173-(M2173/M2197))+N2171,\nIF(M2197<1,0,(M2173-(M2173/M2197))))))","v":0},{"$f":"IF(AND(O2171=0,N2173=0),0,\nIF(AND(O2171<>0,N2173=0),O2171,\nIF(AND(O2172<>0,N2173<>0),(N2173-(N2173/N2197))+O2171,\nIF(N2197<1,0,(N2173-(N2173/N2197))))))","v":0},{"$f":"IF(AND(P2171=0,O2173=0),0,\nIF(AND(P2171<>0,O2173=0),P2171,\nIF(AND(P2172<>0,O2173<>0),(O2173-(O2173/O2197))+P2171,\nIF(O2197<1,0,(O2173-(O2173/O2197))))))","v":0},{"$f":"IF(AND(Q2171=0,P2173=0),0,\nIF(AND(Q2171<>0,P2173=0),Q2171,\nIF(AND(Q2172<>0,P2173<>0),(P2173-(P2173/P2197))+Q2171,\nIF(P2197<1,0,(P2173-(P2173/P2197))))))","v":0},{"$f":"IF(AND(R2171=0,Q2173=0),0,\nIF(AND(R2171<>0,Q2173=0),R2171,\nIF(AND(R2172<>0,Q2173<>0),(Q2173-(Q2173/Q2197))+R2171,\nIF(Q2197<1,0,(Q2173-(Q2173/Q2197))))))","v":0},{"$f":"IF(AND(S2171=0,R2173=0),0,\nIF(AND(S2171<>0,R2173=0),S2171,\nIF(AND(S2172<>0,R2173<>0),(R2173-(R2173/R2197))+S2171,\nIF(R2197<1,0,(R2173-(R2173/R2197))))))","v":0},{"$f":"IF(AND(T2171=0,S2173=0),0,\nIF(AND(T2171<>0,S2173=0),T2171,\nIF(AND(T2172<>0,S2173<>0),(S2173-(S2173/S2197))+T2171,\nIF(S2197<1,0,(S2173-(S2173/S2197))))))","v":0},{"$f":"IF(AND(U2171=0,T2173=0),0,\nIF(AND(U2171<>0,T2173=0),U2171,\nIF(AND(U2172<>0,T2173<>0),(T2173-(T2173/T2197))+U2171,\nIF(T2197<1,0,(T2173-(T2173/T2197))))))","v":0},{"$f":"IF(AND(V2171=0,U2173=0),0,\nIF(AND(V2171<>0,U2173=0),V2171,\nIF(AND(V2172<>0,U2173<>0),(U2173-(U2173/U2197))+V2171,\nIF(U2197<1,0,(U2173-(U2173/U2197))))))","v":0},{"$f":"IF(AND(W2171=0,V2173=0),0,\nIF(AND(W2171<>0,V2173=0),W2171,\nIF(AND(W2172<>0,V2173<>0),(V2173-(V2173/V2197))+W2171,\nIF(V2197<1,0,(V2173-(V2173/V2197))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2169","v":0},{"$f":"IF(C2198=\"n/a\",C2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(D2198=\"n/a\",D2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(E2198=\"n/a\",E2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(F2198=\"n/a\",F2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(G2198=\"n/a\",G2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(H2198=\"n/a\",H2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(I2198=\"n/a\",I2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(J2198=\"n/a\",J2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(K2198=\"n/a\",K2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(L2198=\"n/a\",L2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(M2198=\"n/a\",M2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(N2198=\"n/a\",N2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(O2198=\"n/a\",O2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(P2198=\"n/a\",P2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(Q2198=\"n/a\",Q2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(R2198=\"n/a\",R2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(S2198=\"n/a\",S2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(T2198=\"n/a\",T2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(U2198=\"n/a\",U2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(V2198=\"n/a\",V2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2175)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2169","v":0},{"$f":"IF(D2199=\"n/a\",D2175,IFERROR(IF((OFFSET($C2175,0,$A2175))<0,\nMIN(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175)))),\nMAX(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2169","v":0},{"$f":"IF(E2200=\"n/a\",E2176,IFERROR(IF((OFFSET($C2176,0,$A2176))<0,\nMIN(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176)))),\nMAX(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2169","v":0},{"$f":"IF(F2201=\"n/a\",F2177,IFERROR(IF((OFFSET($C2177,0,$A2177))<0,\nMIN(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177)))),\nMAX(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2169","v":0},{"$f":"IF(G2202=\"n/a\",G2178,IFERROR(IF((OFFSET($C2178,0,$A2178))<0,\nMIN(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178)))),\nMAX(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2169","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2169","v":0},{"$f":"IF(I2204=\"n/a\",I2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2169","v":0},{"$f":"IF(J2205=\"n/a\",J2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2169","v":0},{"$f":"IF(K2206=\"n/a\",K2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2169","v":0},{"$f":"IF(L2207=\"n/a\",L2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2169","v":0},{"$f":"IF(M2208=\"n/a\",M2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2169","v":0},{"$f":"IF(N2209=\"n/a\",N2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2169","v":0},{"$f":"IF(O2210=\"n/a\",O2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2169","v":0},{"$f":"IF(P2211=\"n/a\",P2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2169","v":0},{"$f":"IF(Q2212=\"n/a\",Q2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2169","v":0},{"$f":"IF(R2213=\"n/a\",R2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2169","v":0},{"$f":"IF(S2214=\"n/a\",S2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2169","v":0},{"$f":"IF(T2215=\"n/a\",T2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2169","v":0},{"$f":"IF(U2216=\"n/a\",U2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2169","v":0},{"$f":"IF(V2217=\"n/a\",V2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2169","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2197<1,D2171=0),0,\nIF(D2171=0,C2197-1,\nIF(C2197<1,D2172,\n(((C2197-1)*(C2173-(C2173/(C2197))))+(D2171*D2172))/(D2173))))","v":0},{"$f":"IF(AND(D2197<1,E2171=0),0,\nIF(E2171=0,D2197-1,\nIF(D2197<1,E2172,\n(((D2197-1)*(D2173-(D2173/(D2197))))+(E2171*E2172))/(E2173))))","v":0},{"$f":"IF(AND(E2197<1,F2171=0),0,\nIF(F2171=0,E2197-1,\nIF(E2197<1,F2172,\n(((E2197-1)*(E2173-(E2173/(E2197))))+(F2171*F2172))/(F2173))))","v":0},{"$f":"IF(AND(F2197<1,G2171=0),0,\nIF(G2171=0,F2197-1,\nIF(F2197<1,G2172,\n(((F2197-1)*(F2173-(F2173/(F2197))))+(G2171*G2172))/(G2173))))","v":0},{"$f":"IF(AND(G2197<1,H2171=0),0,\nIF(H2171=0,G2197-1,\nIF(G2197<1,H2172,\n(((G2197-1)*(G2173-(G2173/(G2197))))+(H2171*H2172))/(H2173))))","v":0},{"$f":"IF(AND(H2197<1,I2171=0),0,\nIF(I2171=0,H2197-1,\nIF(H2197<1,I2172,\n(((H2197-1)*(H2173-(H2173/(H2197))))+(I2171*I2172))/(I2173))))","v":0},{"$f":"IF(AND(I2197<1,J2171=0),0,\nIF(J2171=0,I2197-1,\nIF(I2197<1,J2172,\n(((I2197-1)*(I2173-(I2173/(I2197))))+(J2171*J2172))/(J2173))))","v":0},{"$f":"IF(AND(J2197<1,K2171=0),0,\nIF(K2171=0,J2197-1,\nIF(J2197<1,K2172,\n(((J2197-1)*(J2173-(J2173/(J2197))))+(K2171*K2172))/(K2173))))","v":0},{"$f":"IF(AND(K2197<1,L2171=0),0,\nIF(L2171=0,K2197-1,\nIF(K2197<1,L2172,\n(((K2197-1)*(K2173-(K2173/(K2197))))+(L2171*L2172))/(L2173))))","v":0},{"$f":"IF(AND(L2197<1,M2171=0),0,\nIF(M2171=0,L2197-1,\nIF(L2197<1,M2172,\n(((L2197-1)*(L2173-(L2173/(L2197))))+(M2171*M2172))/(M2173))))","v":0},{"$f":"IF(AND(M2197<1,N2171=0),0,\nIF(N2171=0,M2197-1,\nIF(M2197<1,N2172,\n(((M2197-1)*(M2173-(M2173/(M2197))))+(N2171*N2172))/(N2173))))","v":0},{"$f":"IF(AND(N2197<1,O2171=0),0,\nIF(O2171=0,N2197-1,\nIF(N2197<1,O2172,\n(((N2197-1)*(N2173-(N2173/(N2197))))+(O2171*O2172))/(O2173))))","v":0},{"$f":"IF(AND(O2197<1,P2171=0),0,\nIF(P2171=0,O2197-1,\nIF(O2197<1,P2172,\n(((O2197-1)*(O2173-(O2173/(O2197))))+(P2171*P2172))/(P2173))))","v":0},{"$f":"IF(AND(P2197<1,Q2171=0),0,\nIF(Q2171=0,P2197-1,\nIF(P2197<1,Q2172,\n(((P2197-1)*(P2173-(P2173/(P2197))))+(Q2171*Q2172))/(Q2173))))","v":0},{"$f":"IF(AND(Q2197<1,R2171=0),0,\nIF(R2171=0,Q2197-1,\nIF(Q2197<1,R2172,\n(((Q2197-1)*(Q2173-(Q2173/(Q2197))))+(R2171*R2172))/(R2173))))","v":0},{"$f":"IF(AND(R2197<1,S2171=0),0,\nIF(S2171=0,R2197-1,\nIF(R2197<1,S2172,\n(((R2197-1)*(R2173-(R2173/(R2197))))+(S2171*S2172))/(S2173))))","v":0},{"$f":"IF(AND(S2197<1,T2171=0),0,\nIF(T2171=0,S2197-1,\nIF(S2197<1,T2172,\n(((S2197-1)*(S2173-(S2173/(S2197))))+(T2171*T2172))/(T2173))))","v":0},{"$f":"IF(AND(T2197<1,U2171=0),0,\nIF(U2171=0,T2197-1,\nIF(T2197<1,U2172,\n(((T2197-1)*(T2173-(T2173/(T2197))))+(U2171*U2172))/(U2173))))","v":0},{"$f":"IF(AND(U2197<1,V2171=0),0,\nIF(V2171=0,U2197-1,\nIF(U2197<1,V2172,\n(((U2197-1)*(U2173-(U2173/(U2197))))+(V2171*V2172))/(V2173))))","v":0},{"$f":"IF(AND(V2197<1,W2171=0),0,\nIF(W2171=0,V2197-1,\nIF(V2197<1,W2172,\n(((V2197-1)*(V2173-(V2173/(V2197))))+(W2171*W2172))/(W2173))))","v":0}]
[null,"RL Start TAB",{"$f":"C2170","v":0},{"$f":"IF(C2198=\"n/a\",\"n/a\",MAX(0,C2198-1))","v":0},{"$f":"IF(D2198=\"n/a\",\"n/a\",MAX(0,D2198-1))","v":0},{"$f":"IF(E2198=\"n/a\",\"n/a\",MAX(0,E2198-1))","v":0},{"$f":"IF(F2198=\"n/a\",\"n/a\",MAX(0,F2198-1))","v":0},{"$f":"IF(G2198=\"n/a\",\"n/a\",MAX(0,G2198-1))","v":0},{"$f":"IF(H2198=\"n/a\",\"n/a\",MAX(0,H2198-1))","v":0},{"$f":"IF(I2198=\"n/a\",\"n/a\",MAX(0,I2198-1))","v":0},{"$f":"IF(J2198=\"n/a\",\"n/a\",MAX(0,J2198-1))","v":0},{"$f":"IF(K2198=\"n/a\",\"n/a\",MAX(0,K2198-1))","v":0},{"$f":"IF(L2198=\"n/a\",\"n/a\",MAX(0,L2198-1))","v":0},{"$f":"IF(M2198=\"n/a\",\"n/a\",MAX(0,M2198-1))","v":0},{"$f":"IF(N2198=\"n/a\",\"n/a\",MAX(0,N2198-1))","v":0},{"$f":"IF(O2198=\"n/a\",\"n/a\",MAX(0,O2198-1))","v":0},{"$f":"IF(P2198=\"n/a\",\"n/a\",MAX(0,P2198-1))","v":0},{"$f":"IF(Q2198=\"n/a\",\"n/a\",MAX(0,Q2198-1))","v":0},{"$f":"IF(R2198=\"n/a\",\"n/a\",MAX(0,R2198-1))","v":0},{"$f":"IF(S2198=\"n/a\",\"n/a\",MAX(0,S2198-1))","v":0},{"$f":"IF(T2198=\"n/a\",\"n/a\",MAX(0,T2198-1))","v":0},{"$f":"IF(U2198=\"n/a\",\"n/a\",MAX(0,U2198-1))","v":0},{"$f":"IF(V2198=\"n/a\",\"n/a\",MAX(0,V2198-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2175)","v":"RL Capex 2006-07"},null,{"$f":"D2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2170","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2170","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2170","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2170","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2170","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2170","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2170","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2170","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2170","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2170","v":0},{"$f":"IF(V2217=\"n/a\",\"n/a\",MAX(0,V2217-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2170","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2170<>\"n/a\",C2170<>\"n/a\"),IF(SUM(C2173:C2195)=0,0,IF((SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195))<0,1,(SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",D2170<>\"n/a\"),IF(SUM(D2173:D2195)=0,0,IF((SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195))<0,1,(SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",E2170<>\"n/a\"),IF(SUM(E2173:E2195)=0,0,IF((SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195))<0,1,(SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2222,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2222,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2223,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2228","v":0},{"$f":"'RAB remaining lives'!E2228","v":0},{"$f":"'RAB remaining lives'!F2228","v":0},{"$f":"'RAB remaining lives'!G2228","v":0},{"$f":"'RAB remaining lives'!H2228","v":0},{"$f":"'RAB remaining lives'!I2228","v":0},{"$f":"'RAB remaining lives'!J2228","v":0},{"$f":"'RAB remaining lives'!K2228","v":0},{"$f":"'RAB remaining lives'!L2228","v":0},{"$f":"'RAB remaining lives'!M2228","v":0},{"$f":"'RAB remaining lives'!N2228","v":0},{"$f":"'RAB remaining lives'!O2228","v":0},{"$f":"'RAB remaining lives'!P2228","v":0},{"$f":"'RAB remaining lives'!Q2228","v":0},{"$f":"'RAB remaining lives'!R2228","v":0},{"$f":"'RAB remaining lives'!S2228","v":0},{"$f":"'RAB remaining lives'!T2228","v":0},{"$f":"'RAB remaining lives'!U2228","v":0},{"$f":"'RAB remaining lives'!V2228","v":0},{"$f":"'RAB remaining lives'!W2228","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2223,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2223,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2223,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2223,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2225=0,C2227=0),0,\nIF(AND(D2225<>0,C2227=0),D2225,\nIF(AND(D2226<>0,C2227<>0),(C2227-(C2227/C2251))+D2225,\nIF(C2251<1,0,(C2227-(C2227/C2251))))))","v":0},{"$f":"IF(AND(E2225=0,D2227=0),0,\nIF(AND(E2225<>0,D2227=0),E2225,\nIF(AND(E2226<>0,D2227<>0),(D2227-(D2227/D2251))+E2225,\nIF(D2251<1,0,(D2227-(D2227/D2251))))))","v":0},{"$f":"IF(AND(F2225=0,E2227=0),0,\nIF(AND(F2225<>0,E2227=0),F2225,\nIF(AND(F2226<>0,E2227<>0),(E2227-(E2227/E2251))+F2225,\nIF(E2251<1,0,(E2227-(E2227/E2251))))))","v":0},{"$f":"IF(AND(G2225=0,F2227=0),0,\nIF(AND(G2225<>0,F2227=0),G2225,\nIF(AND(G2226<>0,F2227<>0),(F2227-(F2227/F2251))+G2225,\nIF(F2251<1,0,(F2227-(F2227/F2251))))))","v":0},{"$f":"IF(AND(H2225=0,G2227=0),0,\nIF(AND(H2225<>0,G2227=0),H2225,\nIF(AND(H2226<>0,G2227<>0),(G2227-(G2227/G2251))+H2225,\nIF(G2251<1,0,(G2227-(G2227/G2251))))))","v":0},{"$f":"IF(AND(I2225=0,H2227=0),0,\nIF(AND(I2225<>0,H2227=0),I2225,\nIF(AND(I2226<>0,H2227<>0),(H2227-(H2227/H2251))+I2225,\nIF(H2251<1,0,(H2227-(H2227/H2251))))))","v":0},{"$f":"IF(AND(J2225=0,I2227=0),0,\nIF(AND(J2225<>0,I2227=0),J2225,\nIF(AND(J2226<>0,I2227<>0),(I2227-(I2227/I2251))+J2225,\nIF(I2251<1,0,(I2227-(I2227/I2251))))))","v":0},{"$f":"IF(AND(K2225=0,J2227=0),0,\nIF(AND(K2225<>0,J2227=0),K2225,\nIF(AND(K2226<>0,J2227<>0),(J2227-(J2227/J2251))+K2225,\nIF(J2251<1,0,(J2227-(J2227/J2251))))))","v":0},{"$f":"IF(AND(L2225=0,K2227=0),0,\nIF(AND(L2225<>0,K2227=0),L2225,\nIF(AND(L2226<>0,K2227<>0),(K2227-(K2227/K2251))+L2225,\nIF(K2251<1,0,(K2227-(K2227/K2251))))))","v":0},{"$f":"IF(AND(M2225=0,L2227=0),0,\nIF(AND(M2225<>0,L2227=0),M2225,\nIF(AND(M2226<>0,L2227<>0),(L2227-(L2227/L2251))+M2225,\nIF(L2251<1,0,(L2227-(L2227/L2251))))))","v":0},{"$f":"IF(AND(N2225=0,M2227=0),0,\nIF(AND(N2225<>0,M2227=0),N2225,\nIF(AND(N2226<>0,M2227<>0),(M2227-(M2227/M2251))+N2225,\nIF(M2251<1,0,(M2227-(M2227/M2251))))))","v":0},{"$f":"IF(AND(O2225=0,N2227=0),0,\nIF(AND(O2225<>0,N2227=0),O2225,\nIF(AND(O2226<>0,N2227<>0),(N2227-(N2227/N2251))+O2225,\nIF(N2251<1,0,(N2227-(N2227/N2251))))))","v":0},{"$f":"IF(AND(P2225=0,O2227=0),0,\nIF(AND(P2225<>0,O2227=0),P2225,\nIF(AND(P2226<>0,O2227<>0),(O2227-(O2227/O2251))+P2225,\nIF(O2251<1,0,(O2227-(O2227/O2251))))))","v":0},{"$f":"IF(AND(Q2225=0,P2227=0),0,\nIF(AND(Q2225<>0,P2227=0),Q2225,\nIF(AND(Q2226<>0,P2227<>0),(P2227-(P2227/P2251))+Q2225,\nIF(P2251<1,0,(P2227-(P2227/P2251))))))","v":0},{"$f":"IF(AND(R2225=0,Q2227=0),0,\nIF(AND(R2225<>0,Q2227=0),R2225,\nIF(AND(R2226<>0,Q2227<>0),(Q2227-(Q2227/Q2251))+R2225,\nIF(Q2251<1,0,(Q2227-(Q2227/Q2251))))))","v":0},{"$f":"IF(AND(S2225=0,R2227=0),0,\nIF(AND(S2225<>0,R2227=0),S2225,\nIF(AND(S2226<>0,R2227<>0),(R2227-(R2227/R2251))+S2225,\nIF(R2251<1,0,(R2227-(R2227/R2251))))))","v":0},{"$f":"IF(AND(T2225=0,S2227=0),0,\nIF(AND(T2225<>0,S2227=0),T2225,\nIF(AND(T2226<>0,S2227<>0),(S2227-(S2227/S2251))+T2225,\nIF(S2251<1,0,(S2227-(S2227/S2251))))))","v":0},{"$f":"IF(AND(U2225=0,T2227=0),0,\nIF(AND(U2225<>0,T2227=0),U2225,\nIF(AND(U2226<>0,T2227<>0),(T2227-(T2227/T2251))+U2225,\nIF(T2251<1,0,(T2227-(T2227/T2251))))))","v":0},{"$f":"IF(AND(V2225=0,U2227=0),0,\nIF(AND(V2225<>0,U2227=0),V2225,\nIF(AND(V2226<>0,U2227<>0),(U2227-(U2227/U2251))+V2225,\nIF(U2251<1,0,(U2227-(U2227/U2251))))))","v":0},{"$f":"IF(AND(W2225=0,V2227=0),0,\nIF(AND(W2225<>0,V2227=0),W2225,\nIF(AND(W2226<>0,V2227<>0),(V2227-(V2227/V2251))+W2225,\nIF(V2251<1,0,(V2227-(V2227/V2251))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2223","v":0},{"$f":"IF(C2252=\"n/a\",C2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(D2252=\"n/a\",D2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(E2252=\"n/a\",E2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(F2252=\"n/a\",F2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(G2252=\"n/a\",G2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(H2252=\"n/a\",H2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(I2252=\"n/a\",I2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(J2252=\"n/a\",J2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(K2252=\"n/a\",K2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(L2252=\"n/a\",L2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(M2252=\"n/a\",M2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(N2252=\"n/a\",N2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(O2252=\"n/a\",O2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(P2252=\"n/a\",P2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(Q2252=\"n/a\",Q2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(R2252=\"n/a\",R2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(S2252=\"n/a\",S2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(T2252=\"n/a\",T2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(U2252=\"n/a\",U2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(V2252=\"n/a\",V2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2229)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2223","v":0},{"$f":"IF(D2253=\"n/a\",D2229,IFERROR(IF((OFFSET($C2229,0,$A2229))<0,\nMIN(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229)))),\nMAX(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2223","v":0},{"$f":"IF(E2254=\"n/a\",E2230,IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230)))),\nMAX(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2223","v":0},{"$f":"IF(F2255=\"n/a\",F2231,IFERROR(IF((OFFSET($C2231,0,$A2231))<0,\nMIN(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231)))),\nMAX(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2223","v":0},{"$f":"IF(G2256=\"n/a\",G2232,IFERROR(IF((OFFSET($C2232,0,$A2232))<0,\nMIN(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232)))),\nMAX(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2223","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2223","v":0},{"$f":"IF(I2258=\"n/a\",I2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2223","v":0},{"$f":"IF(J2259=\"n/a\",J2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2223","v":0},{"$f":"IF(K2260=\"n/a\",K2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2223","v":0},{"$f":"IF(L2261=\"n/a\",L2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2223","v":0},{"$f":"IF(M2262=\"n/a\",M2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2223","v":0},{"$f":"IF(N2263=\"n/a\",N2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2223","v":0},{"$f":"IF(O2264=\"n/a\",O2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2223","v":0},{"$f":"IF(P2265=\"n/a\",P2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2223","v":0},{"$f":"IF(Q2266=\"n/a\",Q2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2223","v":0},{"$f":"IF(R2267=\"n/a\",R2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2223","v":0},{"$f":"IF(S2268=\"n/a\",S2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2223","v":0},{"$f":"IF(T2269=\"n/a\",T2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2223","v":0},{"$f":"IF(U2270=\"n/a\",U2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2223","v":0},{"$f":"IF(V2271=\"n/a\",V2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2223","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2251<1,D2225=0),0,\nIF(D2225=0,C2251-1,\nIF(C2251<1,D2226,\n(((C2251-1)*(C2227-(C2227/(C2251))))+(D2225*D2226))/(D2227))))","v":0},{"$f":"IF(AND(D2251<1,E2225=0),0,\nIF(E2225=0,D2251-1,\nIF(D2251<1,E2226,\n(((D2251-1)*(D2227-(D2227/(D2251))))+(E2225*E2226))/(E2227))))","v":0},{"$f":"IF(AND(E2251<1,F2225=0),0,\nIF(F2225=0,E2251-1,\nIF(E2251<1,F2226,\n(((E2251-1)*(E2227-(E2227/(E2251))))+(F2225*F2226))/(F2227))))","v":0},{"$f":"IF(AND(F2251<1,G2225=0),0,\nIF(G2225=0,F2251-1,\nIF(F2251<1,G2226,\n(((F2251-1)*(F2227-(F2227/(F2251))))+(G2225*G2226))/(G2227))))","v":0},{"$f":"IF(AND(G2251<1,H2225=0),0,\nIF(H2225=0,G2251-1,\nIF(G2251<1,H2226,\n(((G2251-1)*(G2227-(G2227/(G2251))))+(H2225*H2226))/(H2227))))","v":0},{"$f":"IF(AND(H2251<1,I2225=0),0,\nIF(I2225=0,H2251-1,\nIF(H2251<1,I2226,\n(((H2251-1)*(H2227-(H2227/(H2251))))+(I2225*I2226))/(I2227))))","v":0},{"$f":"IF(AND(I2251<1,J2225=0),0,\nIF(J2225=0,I2251-1,\nIF(I2251<1,J2226,\n(((I2251-1)*(I2227-(I2227/(I2251))))+(J2225*J2226))/(J2227))))","v":0},{"$f":"IF(AND(J2251<1,K2225=0),0,\nIF(K2225=0,J2251-1,\nIF(J2251<1,K2226,\n(((J2251-1)*(J2227-(J2227/(J2251))))+(K2225*K2226))/(K2227))))","v":0},{"$f":"IF(AND(K2251<1,L2225=0),0,\nIF(L2225=0,K2251-1,\nIF(K2251<1,L2226,\n(((K2251-1)*(K2227-(K2227/(K2251))))+(L2225*L2226))/(L2227))))","v":0},{"$f":"IF(AND(L2251<1,M2225=0),0,\nIF(M2225=0,L2251-1,\nIF(L2251<1,M2226,\n(((L2251-1)*(L2227-(L2227/(L2251))))+(M2225*M2226))/(M2227))))","v":0},{"$f":"IF(AND(M2251<1,N2225=0),0,\nIF(N2225=0,M2251-1,\nIF(M2251<1,N2226,\n(((M2251-1)*(M2227-(M2227/(M2251))))+(N2225*N2226))/(N2227))))","v":0},{"$f":"IF(AND(N2251<1,O2225=0),0,\nIF(O2225=0,N2251-1,\nIF(N2251<1,O2226,\n(((N2251-1)*(N2227-(N2227/(N2251))))+(O2225*O2226))/(O2227))))","v":0},{"$f":"IF(AND(O2251<1,P2225=0),0,\nIF(P2225=0,O2251-1,\nIF(O2251<1,P2226,\n(((O2251-1)*(O2227-(O2227/(O2251))))+(P2225*P2226))/(P2227))))","v":0},{"$f":"IF(AND(P2251<1,Q2225=0),0,\nIF(Q2225=0,P2251-1,\nIF(P2251<1,Q2226,\n(((P2251-1)*(P2227-(P2227/(P2251))))+(Q2225*Q2226))/(Q2227))))","v":0},{"$f":"IF(AND(Q2251<1,R2225=0),0,\nIF(R2225=0,Q2251-1,\nIF(Q2251<1,R2226,\n(((Q2251-1)*(Q2227-(Q2227/(Q2251))))+(R2225*R2226))/(R2227))))","v":0},{"$f":"IF(AND(R2251<1,S2225=0),0,\nIF(S2225=0,R2251-1,\nIF(R2251<1,S2226,\n(((R2251-1)*(R2227-(R2227/(R2251))))+(S2225*S2226))/(S2227))))","v":0},{"$f":"IF(AND(S2251<1,T2225=0),0,\nIF(T2225=0,S2251-1,\nIF(S2251<1,T2226,\n(((S2251-1)*(S2227-(S2227/(S2251))))+(T2225*T2226))/(T2227))))","v":0},{"$f":"IF(AND(T2251<1,U2225=0),0,\nIF(U2225=0,T2251-1,\nIF(T2251<1,U2226,\n(((T2251-1)*(T2227-(T2227/(T2251))))+(U2225*U2226))/(U2227))))","v":0},{"$f":"IF(AND(U2251<1,V2225=0),0,\nIF(V2225=0,U2251-1,\nIF(U2251<1,V2226,\n(((U2251-1)*(U2227-(U2227/(U2251))))+(V2225*V2226))/(V2227))))","v":0},{"$f":"IF(AND(V2251<1,W2225=0),0,\nIF(W2225=0,V2251-1,\nIF(V2251<1,W2226,\n(((V2251-1)*(V2227-(V2227/(V2251))))+(W2225*W2226))/(W2227))))","v":0}]
[null,"RL Start TAB",{"$f":"C2224","v":0},{"$f":"IF(C2252=\"n/a\",\"n/a\",MAX(0,C2252-1))","v":0},{"$f":"IF(D2252=\"n/a\",\"n/a\",MAX(0,D2252-1))","v":0},{"$f":"IF(E2252=\"n/a\",\"n/a\",MAX(0,E2252-1))","v":0},{"$f":"IF(F2252=\"n/a\",\"n/a\",MAX(0,F2252-1))","v":0},{"$f":"IF(G2252=\"n/a\",\"n/a\",MAX(0,G2252-1))","v":0},{"$f":"IF(H2252=\"n/a\",\"n/a\",MAX(0,H2252-1))","v":0},{"$f":"IF(I2252=\"n/a\",\"n/a\",MAX(0,I2252-1))","v":0},{"$f":"IF(J2252=\"n/a\",\"n/a\",MAX(0,J2252-1))","v":0},{"$f":"IF(K2252=\"n/a\",\"n/a\",MAX(0,K2252-1))","v":0},{"$f":"IF(L2252=\"n/a\",\"n/a\",MAX(0,L2252-1))","v":0},{"$f":"IF(M2252=\"n/a\",\"n/a\",MAX(0,M2252-1))","v":0},{"$f":"IF(N2252=\"n/a\",\"n/a\",MAX(0,N2252-1))","v":0},{"$f":"IF(O2252=\"n/a\",\"n/a\",MAX(0,O2252-1))","v":0},{"$f":"IF(P2252=\"n/a\",\"n/a\",MAX(0,P2252-1))","v":0},{"$f":"IF(Q2252=\"n/a\",\"n/a\",MAX(0,Q2252-1))","v":0},{"$f":"IF(R2252=\"n/a\",\"n/a\",MAX(0,R2252-1))","v":0},{"$f":"IF(S2252=\"n/a\",\"n/a\",MAX(0,S2252-1))","v":0},{"$f":"IF(T2252=\"n/a\",\"n/a\",MAX(0,T2252-1))","v":0},{"$f":"IF(U2252=\"n/a\",\"n/a\",MAX(0,U2252-1))","v":0},{"$f":"IF(V2252=\"n/a\",\"n/a\",MAX(0,V2252-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2229)","v":"RL Capex 2006-07"},null,{"$f":"D2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2224","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2224","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2224","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2224","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2224","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2224","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2224","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2224","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2224","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2224","v":0},{"$f":"IF(V2271=\"n/a\",\"n/a\",MAX(0,V2271-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2224","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2224<>\"n/a\",C2224<>\"n/a\"),IF(SUM(C2227:C2249)=0,0,IF((SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249))<0,1,(SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",D2224<>\"n/a\"),IF(SUM(D2227:D2249)=0,0,IF((SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249))<0,1,(SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",E2224<>\"n/a\"),IF(SUM(E2227:E2249)=0,0,IF((SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249))<0,1,(SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2276,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2276,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2277,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2282","v":0},{"$f":"'RAB remaining lives'!E2282","v":0},{"$f":"'RAB remaining lives'!F2282","v":0},{"$f":"'RAB remaining lives'!G2282","v":0},{"$f":"'RAB remaining lives'!H2282","v":0},{"$f":"'RAB remaining lives'!I2282","v":0},{"$f":"'RAB remaining lives'!J2282","v":0},{"$f":"'RAB remaining lives'!K2282","v":0},{"$f":"'RAB remaining lives'!L2282","v":0},{"$f":"'RAB remaining lives'!M2282","v":0},{"$f":"'RAB remaining lives'!N2282","v":0},{"$f":"'RAB remaining lives'!O2282","v":0},{"$f":"'RAB remaining lives'!P2282","v":0},{"$f":"'RAB remaining lives'!Q2282","v":0},{"$f":"'RAB remaining lives'!R2282","v":0},{"$f":"'RAB remaining lives'!S2282","v":0},{"$f":"'RAB remaining lives'!T2282","v":0},{"$f":"'RAB remaining lives'!U2282","v":0},{"$f":"'RAB remaining lives'!V2282","v":0},{"$f":"'RAB remaining lives'!W2282","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2277,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2277,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2277,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2277,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2279=0,C2281=0),0,\nIF(AND(D2279<>0,C2281=0),D2279,\nIF(AND(D2280<>0,C2281<>0),(C2281-(C2281/C2305))+D2279,\nIF(C2305<1,0,(C2281-(C2281/C2305))))))","v":0},{"$f":"IF(AND(E2279=0,D2281=0),0,\nIF(AND(E2279<>0,D2281=0),E2279,\nIF(AND(E2280<>0,D2281<>0),(D2281-(D2281/D2305))+E2279,\nIF(D2305<1,0,(D2281-(D2281/D2305))))))","v":0},{"$f":"IF(AND(F2279=0,E2281=0),0,\nIF(AND(F2279<>0,E2281=0),F2279,\nIF(AND(F2280<>0,E2281<>0),(E2281-(E2281/E2305))+F2279,\nIF(E2305<1,0,(E2281-(E2281/E2305))))))","v":0},{"$f":"IF(AND(G2279=0,F2281=0),0,\nIF(AND(G2279<>0,F2281=0),G2279,\nIF(AND(G2280<>0,F2281<>0),(F2281-(F2281/F2305))+G2279,\nIF(F2305<1,0,(F2281-(F2281/F2305))))))","v":0},{"$f":"IF(AND(H2279=0,G2281=0),0,\nIF(AND(H2279<>0,G2281=0),H2279,\nIF(AND(H2280<>0,G2281<>0),(G2281-(G2281/G2305))+H2279,\nIF(G2305<1,0,(G2281-(G2281/G2305))))))","v":0},{"$f":"IF(AND(I2279=0,H2281=0),0,\nIF(AND(I2279<>0,H2281=0),I2279,\nIF(AND(I2280<>0,H2281<>0),(H2281-(H2281/H2305))+I2279,\nIF(H2305<1,0,(H2281-(H2281/H2305))))))","v":0},{"$f":"IF(AND(J2279=0,I2281=0),0,\nIF(AND(J2279<>0,I2281=0),J2279,\nIF(AND(J2280<>0,I2281<>0),(I2281-(I2281/I2305))+J2279,\nIF(I2305<1,0,(I2281-(I2281/I2305))))))","v":0},{"$f":"IF(AND(K2279=0,J2281=0),0,\nIF(AND(K2279<>0,J2281=0),K2279,\nIF(AND(K2280<>0,J2281<>0),(J2281-(J2281/J2305))+K2279,\nIF(J2305<1,0,(J2281-(J2281/J2305))))))","v":0},{"$f":"IF(AND(L2279=0,K2281=0),0,\nIF(AND(L2279<>0,K2281=0),L2279,\nIF(AND(L2280<>0,K2281<>0),(K2281-(K2281/K2305))+L2279,\nIF(K2305<1,0,(K2281-(K2281/K2305))))))","v":0},{"$f":"IF(AND(M2279=0,L2281=0),0,\nIF(AND(M2279<>0,L2281=0),M2279,\nIF(AND(M2280<>0,L2281<>0),(L2281-(L2281/L2305))+M2279,\nIF(L2305<1,0,(L2281-(L2281/L2305))))))","v":0},{"$f":"IF(AND(N2279=0,M2281=0),0,\nIF(AND(N2279<>0,M2281=0),N2279,\nIF(AND(N2280<>0,M2281<>0),(M2281-(M2281/M2305))+N2279,\nIF(M2305<1,0,(M2281-(M2281/M2305))))))","v":0},{"$f":"IF(AND(O2279=0,N2281=0),0,\nIF(AND(O2279<>0,N2281=0),O2279,\nIF(AND(O2280<>0,N2281<>0),(N2281-(N2281/N2305))+O2279,\nIF(N2305<1,0,(N2281-(N2281/N2305))))))","v":0},{"$f":"IF(AND(P2279=0,O2281=0),0,\nIF(AND(P2279<>0,O2281=0),P2279,\nIF(AND(P2280<>0,O2281<>0),(O2281-(O2281/O2305))+P2279,\nIF(O2305<1,0,(O2281-(O2281/O2305))))))","v":0},{"$f":"IF(AND(Q2279=0,P2281=0),0,\nIF(AND(Q2279<>0,P2281=0),Q2279,\nIF(AND(Q2280<>0,P2281<>0),(P2281-(P2281/P2305))+Q2279,\nIF(P2305<1,0,(P2281-(P2281/P2305))))))","v":0},{"$f":"IF(AND(R2279=0,Q2281=0),0,\nIF(AND(R2279<>0,Q2281=0),R2279,\nIF(AND(R2280<>0,Q2281<>0),(Q2281-(Q2281/Q2305))+R2279,\nIF(Q2305<1,0,(Q2281-(Q2281/Q2305))))))","v":0},{"$f":"IF(AND(S2279=0,R2281=0),0,\nIF(AND(S2279<>0,R2281=0),S2279,\nIF(AND(S2280<>0,R2281<>0),(R2281-(R2281/R2305))+S2279,\nIF(R2305<1,0,(R2281-(R2281/R2305))))))","v":0},{"$f":"IF(AND(T2279=0,S2281=0),0,\nIF(AND(T2279<>0,S2281=0),T2279,\nIF(AND(T2280<>0,S2281<>0),(S2281-(S2281/S2305))+T2279,\nIF(S2305<1,0,(S2281-(S2281/S2305))))))","v":0},{"$f":"IF(AND(U2279=0,T2281=0),0,\nIF(AND(U2279<>0,T2281=0),U2279,\nIF(AND(U2280<>0,T2281<>0),(T2281-(T2281/T2305))+U2279,\nIF(T2305<1,0,(T2281-(T2281/T2305))))))","v":0},{"$f":"IF(AND(V2279=0,U2281=0),0,\nIF(AND(V2279<>0,U2281=0),V2279,\nIF(AND(V2280<>0,U2281<>0),(U2281-(U2281/U2305))+V2279,\nIF(U2305<1,0,(U2281-(U2281/U2305))))))","v":0},{"$f":"IF(AND(W2279=0,V2281=0),0,\nIF(AND(W2279<>0,V2281=0),W2279,\nIF(AND(W2280<>0,V2281<>0),(V2281-(V2281/V2305))+W2279,\nIF(V2305<1,0,(V2281-(V2281/V2305))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2277","v":0},{"$f":"IF(C2306=\"n/a\",C2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(D2306=\"n/a\",D2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(E2306=\"n/a\",E2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(F2306=\"n/a\",F2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(G2306=\"n/a\",G2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(H2306=\"n/a\",H2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(I2306=\"n/a\",I2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(J2306=\"n/a\",J2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(K2306=\"n/a\",K2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(L2306=\"n/a\",L2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(M2306=\"n/a\",M2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(N2306=\"n/a\",N2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(O2306=\"n/a\",O2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(P2306=\"n/a\",P2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(Q2306=\"n/a\",Q2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(R2306=\"n/a\",R2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(S2306=\"n/a\",S2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(T2306=\"n/a\",T2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(U2306=\"n/a\",U2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(V2306=\"n/a\",V2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2283)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2277","v":0},{"$f":"IF(D2307=\"n/a\",D2283,IFERROR(IF((OFFSET($C2283,0,$A2283))<0,\nMIN(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283)))),\nMAX(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2277","v":0},{"$f":"IF(E2308=\"n/a\",E2284,IFERROR(IF((OFFSET($C2284,0,$A2284))<0,\nMIN(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284)))),\nMAX(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2277","v":0},{"$f":"IF(F2309=\"n/a\",F2285,IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285)))),\nMAX(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2277","v":0},{"$f":"IF(G2310=\"n/a\",G2286,IFERROR(IF((OFFSET($C2286,0,$A2286))<0,\nMIN(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286)))),\nMAX(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2277","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2277","v":0},{"$f":"IF(I2312=\"n/a\",I2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2277","v":0},{"$f":"IF(J2313=\"n/a\",J2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2277","v":0},{"$f":"IF(K2314=\"n/a\",K2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2277","v":0},{"$f":"IF(L2315=\"n/a\",L2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2277","v":0},{"$f":"IF(M2316=\"n/a\",M2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2277","v":0},{"$f":"IF(N2317=\"n/a\",N2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2277","v":0},{"$f":"IF(O2318=\"n/a\",O2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2277","v":0},{"$f":"IF(P2319=\"n/a\",P2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2277","v":0},{"$f":"IF(Q2320=\"n/a\",Q2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2277","v":0},{"$f":"IF(R2321=\"n/a\",R2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2277","v":0},{"$f":"IF(S2322=\"n/a\",S2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2277","v":0},{"$f":"IF(T2323=\"n/a\",T2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2277","v":0},{"$f":"IF(U2324=\"n/a\",U2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2277","v":0},{"$f":"IF(V2325=\"n/a\",V2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2277","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2305<1,D2279=0),0,\nIF(D2279=0,C2305-1,\nIF(C2305<1,D2280,\n(((C2305-1)*(C2281-(C2281/(C2305))))+(D2279*D2280))/(D2281))))","v":0},{"$f":"IF(AND(D2305<1,E2279=0),0,\nIF(E2279=0,D2305-1,\nIF(D2305<1,E2280,\n(((D2305-1)*(D2281-(D2281/(D2305))))+(E2279*E2280))/(E2281))))","v":0},{"$f":"IF(AND(E2305<1,F2279=0),0,\nIF(F2279=0,E2305-1,\nIF(E2305<1,F2280,\n(((E2305-1)*(E2281-(E2281/(E2305))))+(F2279*F2280))/(F2281))))","v":0},{"$f":"IF(AND(F2305<1,G2279=0),0,\nIF(G2279=0,F2305-1,\nIF(F2305<1,G2280,\n(((F2305-1)*(F2281-(F2281/(F2305))))+(G2279*G2280))/(G2281))))","v":0},{"$f":"IF(AND(G2305<1,H2279=0),0,\nIF(H2279=0,G2305-1,\nIF(G2305<1,H2280,\n(((G2305-1)*(G2281-(G2281/(G2305))))+(H2279*H2280))/(H2281))))","v":0},{"$f":"IF(AND(H2305<1,I2279=0),0,\nIF(I2279=0,H2305-1,\nIF(H2305<1,I2280,\n(((H2305-1)*(H2281-(H2281/(H2305))))+(I2279*I2280))/(I2281))))","v":0},{"$f":"IF(AND(I2305<1,J2279=0),0,\nIF(J2279=0,I2305-1,\nIF(I2305<1,J2280,\n(((I2305-1)*(I2281-(I2281/(I2305))))+(J2279*J2280))/(J2281))))","v":0},{"$f":"IF(AND(J2305<1,K2279=0),0,\nIF(K2279=0,J2305-1,\nIF(J2305<1,K2280,\n(((J2305-1)*(J2281-(J2281/(J2305))))+(K2279*K2280))/(K2281))))","v":0},{"$f":"IF(AND(K2305<1,L2279=0),0,\nIF(L2279=0,K2305-1,\nIF(K2305<1,L2280,\n(((K2305-1)*(K2281-(K2281/(K2305))))+(L2279*L2280))/(L2281))))","v":0},{"$f":"IF(AND(L2305<1,M2279=0),0,\nIF(M2279=0,L2305-1,\nIF(L2305<1,M2280,\n(((L2305-1)*(L2281-(L2281/(L2305))))+(M2279*M2280))/(M2281))))","v":0},{"$f":"IF(AND(M2305<1,N2279=0),0,\nIF(N2279=0,M2305-1,\nIF(M2305<1,N2280,\n(((M2305-1)*(M2281-(M2281/(M2305))))+(N2279*N2280))/(N2281))))","v":0},{"$f":"IF(AND(N2305<1,O2279=0),0,\nIF(O2279=0,N2305-1,\nIF(N2305<1,O2280,\n(((N2305-1)*(N2281-(N2281/(N2305))))+(O2279*O2280))/(O2281))))","v":0},{"$f":"IF(AND(O2305<1,P2279=0),0,\nIF(P2279=0,O2305-1,\nIF(O2305<1,P2280,\n(((O2305-1)*(O2281-(O2281/(O2305))))+(P2279*P2280))/(P2281))))","v":0},{"$f":"IF(AND(P2305<1,Q2279=0),0,\nIF(Q2279=0,P2305-1,\nIF(P2305<1,Q2280,\n(((P2305-1)*(P2281-(P2281/(P2305))))+(Q2279*Q2280))/(Q2281))))","v":0},{"$f":"IF(AND(Q2305<1,R2279=0),0,\nIF(R2279=0,Q2305-1,\nIF(Q2305<1,R2280,\n(((Q2305-1)*(Q2281-(Q2281/(Q2305))))+(R2279*R2280))/(R2281))))","v":0},{"$f":"IF(AND(R2305<1,S2279=0),0,\nIF(S2279=0,R2305-1,\nIF(R2305<1,S2280,\n(((R2305-1)*(R2281-(R2281/(R2305))))+(S2279*S2280))/(S2281))))","v":0},{"$f":"IF(AND(S2305<1,T2279=0),0,\nIF(T2279=0,S2305-1,\nIF(S2305<1,T2280,\n(((S2305-1)*(S2281-(S2281/(S2305))))+(T2279*T2280))/(T2281))))","v":0},{"$f":"IF(AND(T2305<1,U2279=0),0,\nIF(U2279=0,T2305-1,\nIF(T2305<1,U2280,\n(((T2305-1)*(T2281-(T2281/(T2305))))+(U2279*U2280))/(U2281))))","v":0},{"$f":"IF(AND(U2305<1,V2279=0),0,\nIF(V2279=0,U2305-1,\nIF(U2305<1,V2280,\n(((U2305-1)*(U2281-(U2281/(U2305))))+(V2279*V2280))/(V2281))))","v":0},{"$f":"IF(AND(V2305<1,W2279=0),0,\nIF(W2279=0,V2305-1,\nIF(V2305<1,W2280,\n(((V2305-1)*(V2281-(V2281/(V2305))))+(W2279*W2280))/(W2281))))","v":0}]
[null,"RL Start TAB",{"$f":"C2278","v":0},{"$f":"IF(C2306=\"n/a\",\"n/a\",MAX(0,C2306-1))","v":0},{"$f":"IF(D2306=\"n/a\",\"n/a\",MAX(0,D2306-1))","v":0},{"$f":"IF(E2306=\"n/a\",\"n/a\",MAX(0,E2306-1))","v":0},{"$f":"IF(F2306=\"n/a\",\"n/a\",MAX(0,F2306-1))","v":0},{"$f":"IF(G2306=\"n/a\",\"n/a\",MAX(0,G2306-1))","v":0},{"$f":"IF(H2306=\"n/a\",\"n/a\",MAX(0,H2306-1))","v":0},{"$f":"IF(I2306=\"n/a\",\"n/a\",MAX(0,I2306-1))","v":0},{"$f":"IF(J2306=\"n/a\",\"n/a\",MAX(0,J2306-1))","v":0},{"$f":"IF(K2306=\"n/a\",\"n/a\",MAX(0,K2306-1))","v":0},{"$f":"IF(L2306=\"n/a\",\"n/a\",MAX(0,L2306-1))","v":0},{"$f":"IF(M2306=\"n/a\",\"n/a\",MAX(0,M2306-1))","v":0},{"$f":"IF(N2306=\"n/a\",\"n/a\",MAX(0,N2306-1))","v":0},{"$f":"IF(O2306=\"n/a\",\"n/a\",MAX(0,O2306-1))","v":0},{"$f":"IF(P2306=\"n/a\",\"n/a\",MAX(0,P2306-1))","v":0},{"$f":"IF(Q2306=\"n/a\",\"n/a\",MAX(0,Q2306-1))","v":0},{"$f":"IF(R2306=\"n/a\",\"n/a\",MAX(0,R2306-1))","v":0},{"$f":"IF(S2306=\"n/a\",\"n/a\",MAX(0,S2306-1))","v":0},{"$f":"IF(T2306=\"n/a\",\"n/a\",MAX(0,T2306-1))","v":0},{"$f":"IF(U2306=\"n/a\",\"n/a\",MAX(0,U2306-1))","v":0},{"$f":"IF(V2306=\"n/a\",\"n/a\",MAX(0,V2306-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2283)","v":"RL Capex 2006-07"},null,{"$f":"D2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2278","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2278","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2278","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2278","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2278","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2278","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2278","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2278","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2278","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2278","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2278","v":0},{"$f":"IF(V2325=\"n/a\",\"n/a\",MAX(0,V2325-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2278","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2278<>\"n/a\",C2278<>\"n/a\"),IF(SUM(C2281:C2303)=0,0,IF((SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303))<0,1,(SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",D2278<>\"n/a\"),IF(SUM(D2281:D2303)=0,0,IF((SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303))<0,1,(SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",E2278<>\"n/a\"),IF(SUM(E2281:E2303)=0,0,IF((SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303))<0,1,(SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2330,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2330,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2331,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2336","v":0},{"$f":"'RAB remaining lives'!E2336","v":0},{"$f":"'RAB remaining lives'!F2336","v":0},{"$f":"'RAB remaining lives'!G2336","v":0},{"$f":"'RAB remaining lives'!H2336","v":0},{"$f":"'RAB remaining lives'!I2336","v":0},{"$f":"'RAB remaining lives'!J2336","v":0},{"$f":"'RAB remaining lives'!K2336","v":0},{"$f":"'RAB remaining lives'!L2336","v":0},{"$f":"'RAB remaining lives'!M2336","v":0},{"$f":"'RAB remaining lives'!N2336","v":0},{"$f":"'RAB remaining lives'!O2336","v":0},{"$f":"'RAB remaining lives'!P2336","v":0},{"$f":"'RAB remaining lives'!Q2336","v":0},{"$f":"'RAB remaining lives'!R2336","v":0},{"$f":"'RAB remaining lives'!S2336","v":0},{"$f":"'RAB remaining lives'!T2336","v":0},{"$f":"'RAB remaining lives'!U2336","v":0},{"$f":"'RAB remaining lives'!V2336","v":0},{"$f":"'RAB remaining lives'!W2336","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2331,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2331,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2331,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2331,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2333=0,C2335=0),0,\nIF(AND(D2333<>0,C2335=0),D2333,\nIF(AND(D2334<>0,C2335<>0),(C2335-(C2335/C2359))+D2333,\nIF(C2359<1,0,(C2335-(C2335/C2359))))))","v":0},{"$f":"IF(AND(E2333=0,D2335=0),0,\nIF(AND(E2333<>0,D2335=0),E2333,\nIF(AND(E2334<>0,D2335<>0),(D2335-(D2335/D2359))+E2333,\nIF(D2359<1,0,(D2335-(D2335/D2359))))))","v":0},{"$f":"IF(AND(F2333=0,E2335=0),0,\nIF(AND(F2333<>0,E2335=0),F2333,\nIF(AND(F2334<>0,E2335<>0),(E2335-(E2335/E2359))+F2333,\nIF(E2359<1,0,(E2335-(E2335/E2359))))))","v":0},{"$f":"IF(AND(G2333=0,F2335=0),0,\nIF(AND(G2333<>0,F2335=0),G2333,\nIF(AND(G2334<>0,F2335<>0),(F2335-(F2335/F2359))+G2333,\nIF(F2359<1,0,(F2335-(F2335/F2359))))))","v":0},{"$f":"IF(AND(H2333=0,G2335=0),0,\nIF(AND(H2333<>0,G2335=0),H2333,\nIF(AND(H2334<>0,G2335<>0),(G2335-(G2335/G2359))+H2333,\nIF(G2359<1,0,(G2335-(G2335/G2359))))))","v":0},{"$f":"IF(AND(I2333=0,H2335=0),0,\nIF(AND(I2333<>0,H2335=0),I2333,\nIF(AND(I2334<>0,H2335<>0),(H2335-(H2335/H2359))+I2333,\nIF(H2359<1,0,(H2335-(H2335/H2359))))))","v":0},{"$f":"IF(AND(J2333=0,I2335=0),0,\nIF(AND(J2333<>0,I2335=0),J2333,\nIF(AND(J2334<>0,I2335<>0),(I2335-(I2335/I2359))+J2333,\nIF(I2359<1,0,(I2335-(I2335/I2359))))))","v":0},{"$f":"IF(AND(K2333=0,J2335=0),0,\nIF(AND(K2333<>0,J2335=0),K2333,\nIF(AND(K2334<>0,J2335<>0),(J2335-(J2335/J2359))+K2333,\nIF(J2359<1,0,(J2335-(J2335/J2359))))))","v":0},{"$f":"IF(AND(L2333=0,K2335=0),0,\nIF(AND(L2333<>0,K2335=0),L2333,\nIF(AND(L2334<>0,K2335<>0),(K2335-(K2335/K2359))+L2333,\nIF(K2359<1,0,(K2335-(K2335/K2359))))))","v":0},{"$f":"IF(AND(M2333=0,L2335=0),0,\nIF(AND(M2333<>0,L2335=0),M2333,\nIF(AND(M2334<>0,L2335<>0),(L2335-(L2335/L2359))+M2333,\nIF(L2359<1,0,(L2335-(L2335/L2359))))))","v":0},{"$f":"IF(AND(N2333=0,M2335=0),0,\nIF(AND(N2333<>0,M2335=0),N2333,\nIF(AND(N2334<>0,M2335<>0),(M2335-(M2335/M2359))+N2333,\nIF(M2359<1,0,(M2335-(M2335/M2359))))))","v":0},{"$f":"IF(AND(O2333=0,N2335=0),0,\nIF(AND(O2333<>0,N2335=0),O2333,\nIF(AND(O2334<>0,N2335<>0),(N2335-(N2335/N2359))+O2333,\nIF(N2359<1,0,(N2335-(N2335/N2359))))))","v":0},{"$f":"IF(AND(P2333=0,O2335=0),0,\nIF(AND(P2333<>0,O2335=0),P2333,\nIF(AND(P2334<>0,O2335<>0),(O2335-(O2335/O2359))+P2333,\nIF(O2359<1,0,(O2335-(O2335/O2359))))))","v":0},{"$f":"IF(AND(Q2333=0,P2335=0),0,\nIF(AND(Q2333<>0,P2335=0),Q2333,\nIF(AND(Q2334<>0,P2335<>0),(P2335-(P2335/P2359))+Q2333,\nIF(P2359<1,0,(P2335-(P2335/P2359))))))","v":0},{"$f":"IF(AND(R2333=0,Q2335=0),0,\nIF(AND(R2333<>0,Q2335=0),R2333,\nIF(AND(R2334<>0,Q2335<>0),(Q2335-(Q2335/Q2359))+R2333,\nIF(Q2359<1,0,(Q2335-(Q2335/Q2359))))))","v":0},{"$f":"IF(AND(S2333=0,R2335=0),0,\nIF(AND(S2333<>0,R2335=0),S2333,\nIF(AND(S2334<>0,R2335<>0),(R2335-(R2335/R2359))+S2333,\nIF(R2359<1,0,(R2335-(R2335/R2359))))))","v":0},{"$f":"IF(AND(T2333=0,S2335=0),0,\nIF(AND(T2333<>0,S2335=0),T2333,\nIF(AND(T2334<>0,S2335<>0),(S2335-(S2335/S2359))+T2333,\nIF(S2359<1,0,(S2335-(S2335/S2359))))))","v":0},{"$f":"IF(AND(U2333=0,T2335=0),0,\nIF(AND(U2333<>0,T2335=0),U2333,\nIF(AND(U2334<>0,T2335<>0),(T2335-(T2335/T2359))+U2333,\nIF(T2359<1,0,(T2335-(T2335/T2359))))))","v":0},{"$f":"IF(AND(V2333=0,U2335=0),0,\nIF(AND(V2333<>0,U2335=0),V2333,\nIF(AND(V2334<>0,U2335<>0),(U2335-(U2335/U2359))+V2333,\nIF(U2359<1,0,(U2335-(U2335/U2359))))))","v":0},{"$f":"IF(AND(W2333=0,V2335=0),0,\nIF(AND(W2333<>0,V2335=0),W2333,\nIF(AND(W2334<>0,V2335<>0),(V2335-(V2335/V2359))+W2333,\nIF(V2359<1,0,(V2335-(V2335/V2359))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2331","v":0},{"$f":"IF(C2360=\"n/a\",C2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(D2360=\"n/a\",D2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(E2360=\"n/a\",E2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(F2360=\"n/a\",F2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(G2360=\"n/a\",G2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(H2360=\"n/a\",H2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(I2360=\"n/a\",I2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(J2360=\"n/a\",J2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(K2360=\"n/a\",K2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(L2360=\"n/a\",L2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(M2360=\"n/a\",M2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(N2360=\"n/a\",N2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(O2360=\"n/a\",O2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(P2360=\"n/a\",P2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(Q2360=\"n/a\",Q2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(R2360=\"n/a\",R2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(S2360=\"n/a\",S2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(T2360=\"n/a\",T2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(U2360=\"n/a\",U2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(V2360=\"n/a\",V2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2337)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2331","v":0},{"$f":"IF(D2361=\"n/a\",D2337,IFERROR(IF((OFFSET($C2337,0,$A2337))<0,\nMIN(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337)))),\nMAX(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2331","v":0},{"$f":"IF(E2362=\"n/a\",E2338,IFERROR(IF((OFFSET($C2338,0,$A2338))<0,\nMIN(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338)))),\nMAX(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2331","v":0},{"$f":"IF(F2363=\"n/a\",F2339,IFERROR(IF((OFFSET($C2339,0,$A2339))<0,\nMIN(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339)))),\nMAX(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2331","v":0},{"$f":"IF(G2364=\"n/a\",G2340,IFERROR(IF((OFFSET($C2340,0,$A2340))<0,\nMIN(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340)))),\nMAX(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2331","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2331","v":0},{"$f":"IF(I2366=\"n/a\",I2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2331","v":0},{"$f":"IF(J2367=\"n/a\",J2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2331","v":0},{"$f":"IF(K2368=\"n/a\",K2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2331","v":0},{"$f":"IF(L2369=\"n/a\",L2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2331","v":0},{"$f":"IF(M2370=\"n/a\",M2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2331","v":0},{"$f":"IF(N2371=\"n/a\",N2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2331","v":0},{"$f":"IF(O2372=\"n/a\",O2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2331","v":0},{"$f":"IF(P2373=\"n/a\",P2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2331","v":0},{"$f":"IF(Q2374=\"n/a\",Q2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2331","v":0},{"$f":"IF(R2375=\"n/a\",R2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2331","v":0},{"$f":"IF(S2376=\"n/a\",S2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2331","v":0},{"$f":"IF(T2377=\"n/a\",T2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2331","v":0},{"$f":"IF(U2378=\"n/a\",U2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2331","v":0},{"$f":"IF(V2379=\"n/a\",V2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2331","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2359<1,D2333=0),0,\nIF(D2333=0,C2359-1,\nIF(C2359<1,D2334,\n(((C2359-1)*(C2335-(C2335/(C2359))))+(D2333*D2334))/(D2335))))","v":0},{"$f":"IF(AND(D2359<1,E2333=0),0,\nIF(E2333=0,D2359-1,\nIF(D2359<1,E2334,\n(((D2359-1)*(D2335-(D2335/(D2359))))+(E2333*E2334))/(E2335))))","v":0},{"$f":"IF(AND(E2359<1,F2333=0),0,\nIF(F2333=0,E2359-1,\nIF(E2359<1,F2334,\n(((E2359-1)*(E2335-(E2335/(E2359))))+(F2333*F2334))/(F2335))))","v":0},{"$f":"IF(AND(F2359<1,G2333=0),0,\nIF(G2333=0,F2359-1,\nIF(F2359<1,G2334,\n(((F2359-1)*(F2335-(F2335/(F2359))))+(G2333*G2334))/(G2335))))","v":0},{"$f":"IF(AND(G2359<1,H2333=0),0,\nIF(H2333=0,G2359-1,\nIF(G2359<1,H2334,\n(((G2359-1)*(G2335-(G2335/(G2359))))+(H2333*H2334))/(H2335))))","v":0},{"$f":"IF(AND(H2359<1,I2333=0),0,\nIF(I2333=0,H2359-1,\nIF(H2359<1,I2334,\n(((H2359-1)*(H2335-(H2335/(H2359))))+(I2333*I2334))/(I2335))))","v":0},{"$f":"IF(AND(I2359<1,J2333=0),0,\nIF(J2333=0,I2359-1,\nIF(I2359<1,J2334,\n(((I2359-1)*(I2335-(I2335/(I2359))))+(J2333*J2334))/(J2335))))","v":0},{"$f":"IF(AND(J2359<1,K2333=0),0,\nIF(K2333=0,J2359-1,\nIF(J2359<1,K2334,\n(((J2359-1)*(J2335-(J2335/(J2359))))+(K2333*K2334))/(K2335))))","v":0},{"$f":"IF(AND(K2359<1,L2333=0),0,\nIF(L2333=0,K2359-1,\nIF(K2359<1,L2334,\n(((K2359-1)*(K2335-(K2335/(K2359))))+(L2333*L2334))/(L2335))))","v":0},{"$f":"IF(AND(L2359<1,M2333=0),0,\nIF(M2333=0,L2359-1,\nIF(L2359<1,M2334,\n(((L2359-1)*(L2335-(L2335/(L2359))))+(M2333*M2334))/(M2335))))","v":0},{"$f":"IF(AND(M2359<1,N2333=0),0,\nIF(N2333=0,M2359-1,\nIF(M2359<1,N2334,\n(((M2359-1)*(M2335-(M2335/(M2359))))+(N2333*N2334))/(N2335))))","v":0},{"$f":"IF(AND(N2359<1,O2333=0),0,\nIF(O2333=0,N2359-1,\nIF(N2359<1,O2334,\n(((N2359-1)*(N2335-(N2335/(N2359))))+(O2333*O2334))/(O2335))))","v":0},{"$f":"IF(AND(O2359<1,P2333=0),0,\nIF(P2333=0,O2359-1,\nIF(O2359<1,P2334,\n(((O2359-1)*(O2335-(O2335/(O2359))))+(P2333*P2334))/(P2335))))","v":0},{"$f":"IF(AND(P2359<1,Q2333=0),0,\nIF(Q2333=0,P2359-1,\nIF(P2359<1,Q2334,\n(((P2359-1)*(P2335-(P2335/(P2359))))+(Q2333*Q2334))/(Q2335))))","v":0},{"$f":"IF(AND(Q2359<1,R2333=0),0,\nIF(R2333=0,Q2359-1,\nIF(Q2359<1,R2334,\n(((Q2359-1)*(Q2335-(Q2335/(Q2359))))+(R2333*R2334))/(R2335))))","v":0},{"$f":"IF(AND(R2359<1,S2333=0),0,\nIF(S2333=0,R2359-1,\nIF(R2359<1,S2334,\n(((R2359-1)*(R2335-(R2335/(R2359))))+(S2333*S2334))/(S2335))))","v":0},{"$f":"IF(AND(S2359<1,T2333=0),0,\nIF(T2333=0,S2359-1,\nIF(S2359<1,T2334,\n(((S2359-1)*(S2335-(S2335/(S2359))))+(T2333*T2334))/(T2335))))","v":0},{"$f":"IF(AND(T2359<1,U2333=0),0,\nIF(U2333=0,T2359-1,\nIF(T2359<1,U2334,\n(((T2359-1)*(T2335-(T2335/(T2359))))+(U2333*U2334))/(U2335))))","v":0},{"$f":"IF(AND(U2359<1,V2333=0),0,\nIF(V2333=0,U2359-1,\nIF(U2359<1,V2334,\n(((U2359-1)*(U2335-(U2335/(U2359))))+(V2333*V2334))/(V2335))))","v":0},{"$f":"IF(AND(V2359<1,W2333=0),0,\nIF(W2333=0,V2359-1,\nIF(V2359<1,W2334,\n(((V2359-1)*(V2335-(V2335/(V2359))))+(W2333*W2334))/(W2335))))","v":0}]
[null,"RL Start TAB",{"$f":"C2332","v":0},{"$f":"IF(C2360=\"n/a\",\"n/a\",MAX(0,C2360-1))","v":0},{"$f":"IF(D2360=\"n/a\",\"n/a\",MAX(0,D2360-1))","v":0},{"$f":"IF(E2360=\"n/a\",\"n/a\",MAX(0,E2360-1))","v":0},{"$f":"IF(F2360=\"n/a\",\"n/a\",MAX(0,F2360-1))","v":0},{"$f":"IF(G2360=\"n/a\",\"n/a\",MAX(0,G2360-1))","v":0},{"$f":"IF(H2360=\"n/a\",\"n/a\",MAX(0,H2360-1))","v":0},{"$f":"IF(I2360=\"n/a\",\"n/a\",MAX(0,I2360-1))","v":0},{"$f":"IF(J2360=\"n/a\",\"n/a\",MAX(0,J2360-1))","v":0},{"$f":"IF(K2360=\"n/a\",\"n/a\",MAX(0,K2360-1))","v":0},{"$f":"IF(L2360=\"n/a\",\"n/a\",MAX(0,L2360-1))","v":0},{"$f":"IF(M2360=\"n/a\",\"n/a\",MAX(0,M2360-1))","v":0},{"$f":"IF(N2360=\"n/a\",\"n/a\",MAX(0,N2360-1))","v":0},{"$f":"IF(O2360=\"n/a\",\"n/a\",MAX(0,O2360-1))","v":0},{"$f":"IF(P2360=\"n/a\",\"n/a\",MAX(0,P2360-1))","v":0},{"$f":"IF(Q2360=\"n/a\",\"n/a\",MAX(0,Q2360-1))","v":0},{"$f":"IF(R2360=\"n/a\",\"n/a\",MAX(0,R2360-1))","v":0},{"$f":"IF(S2360=\"n/a\",\"n/a\",MAX(0,S2360-1))","v":0},{"$f":"IF(T2360=\"n/a\",\"n/a\",MAX(0,T2360-1))","v":0},{"$f":"IF(U2360=\"n/a\",\"n/a\",MAX(0,U2360-1))","v":0},{"$f":"IF(V2360=\"n/a\",\"n/a\",MAX(0,V2360-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2337)","v":"RL Capex 2006-07"},null,{"$f":"D2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2332","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2332","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2332","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2332","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2332","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2332","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2332","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2332","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2332","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2332","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2332","v":0},{"$f":"IF(V2379=\"n/a\",\"n/a\",MAX(0,V2379-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2332<>\"n/a\",C2332<>\"n/a\"),IF(SUM(C2335:C2357)=0,0,IF((SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357))<0,1,(SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",D2332<>\"n/a\"),IF(SUM(D2335:D2357)=0,0,IF((SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357))<0,1,(SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",E2332<>\"n/a\"),IF(SUM(E2335:E2357)=0,0,IF((SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357))<0,1,(SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2384,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2384,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2385,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2390","v":0},{"$f":"'RAB remaining lives'!E2390","v":0},{"$f":"'RAB remaining lives'!F2390","v":0},{"$f":"'RAB remaining lives'!G2390","v":0},{"$f":"'RAB remaining lives'!H2390","v":0},{"$f":"'RAB remaining lives'!I2390","v":0},{"$f":"'RAB remaining lives'!J2390","v":0},{"$f":"'RAB remaining lives'!K2390","v":0},{"$f":"'RAB remaining lives'!L2390","v":0},{"$f":"'RAB remaining lives'!M2390","v":0},{"$f":"'RAB remaining lives'!N2390","v":0},{"$f":"'RAB remaining lives'!O2390","v":0},{"$f":"'RAB remaining lives'!P2390","v":0},{"$f":"'RAB remaining lives'!Q2390","v":0},{"$f":"'RAB remaining lives'!R2390","v":0},{"$f":"'RAB remaining lives'!S2390","v":0},{"$f":"'RAB remaining lives'!T2390","v":0},{"$f":"'RAB remaining lives'!U2390","v":0},{"$f":"'RAB remaining lives'!V2390","v":0},{"$f":"'RAB remaining lives'!W2390","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2385,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2385,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2385,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2385,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2387=0,C2389=0),0,\nIF(AND(D2387<>0,C2389=0),D2387,\nIF(AND(D2388<>0,C2389<>0),(C2389-(C2389/C2413))+D2387,\nIF(C2413<1,0,(C2389-(C2389/C2413))))))","v":0},{"$f":"IF(AND(E2387=0,D2389=0),0,\nIF(AND(E2387<>0,D2389=0),E2387,\nIF(AND(E2388<>0,D2389<>0),(D2389-(D2389/D2413))+E2387,\nIF(D2413<1,0,(D2389-(D2389/D2413))))))","v":0},{"$f":"IF(AND(F2387=0,E2389=0),0,\nIF(AND(F2387<>0,E2389=0),F2387,\nIF(AND(F2388<>0,E2389<>0),(E2389-(E2389/E2413))+F2387,\nIF(E2413<1,0,(E2389-(E2389/E2413))))))","v":0},{"$f":"IF(AND(G2387=0,F2389=0),0,\nIF(AND(G2387<>0,F2389=0),G2387,\nIF(AND(G2388<>0,F2389<>0),(F2389-(F2389/F2413))+G2387,\nIF(F2413<1,0,(F2389-(F2389/F2413))))))","v":0},{"$f":"IF(AND(H2387=0,G2389=0),0,\nIF(AND(H2387<>0,G2389=0),H2387,\nIF(AND(H2388<>0,G2389<>0),(G2389-(G2389/G2413))+H2387,\nIF(G2413<1,0,(G2389-(G2389/G2413))))))","v":0},{"$f":"IF(AND(I2387=0,H2389=0),0,\nIF(AND(I2387<>0,H2389=0),I2387,\nIF(AND(I2388<>0,H2389<>0),(H2389-(H2389/H2413))+I2387,\nIF(H2413<1,0,(H2389-(H2389/H2413))))))","v":0},{"$f":"IF(AND(J2387=0,I2389=0),0,\nIF(AND(J2387<>0,I2389=0),J2387,\nIF(AND(J2388<>0,I2389<>0),(I2389-(I2389/I2413))+J2387,\nIF(I2413<1,0,(I2389-(I2389/I2413))))))","v":0},{"$f":"IF(AND(K2387=0,J2389=0),0,\nIF(AND(K2387<>0,J2389=0),K2387,\nIF(AND(K2388<>0,J2389<>0),(J2389-(J2389/J2413))+K2387,\nIF(J2413<1,0,(J2389-(J2389/J2413))))))","v":0},{"$f":"IF(AND(L2387=0,K2389=0),0,\nIF(AND(L2387<>0,K2389=0),L2387,\nIF(AND(L2388<>0,K2389<>0),(K2389-(K2389/K2413))+L2387,\nIF(K2413<1,0,(K2389-(K2389/K2413))))))","v":0},{"$f":"IF(AND(M2387=0,L2389=0),0,\nIF(AND(M2387<>0,L2389=0),M2387,\nIF(AND(M2388<>0,L2389<>0),(L2389-(L2389/L2413))+M2387,\nIF(L2413<1,0,(L2389-(L2389/L2413))))))","v":0},{"$f":"IF(AND(N2387=0,M2389=0),0,\nIF(AND(N2387<>0,M2389=0),N2387,\nIF(AND(N2388<>0,M2389<>0),(M2389-(M2389/M2413))+N2387,\nIF(M2413<1,0,(M2389-(M2389/M2413))))))","v":0},{"$f":"IF(AND(O2387=0,N2389=0),0,\nIF(AND(O2387<>0,N2389=0),O2387,\nIF(AND(O2388<>0,N2389<>0),(N2389-(N2389/N2413))+O2387,\nIF(N2413<1,0,(N2389-(N2389/N2413))))))","v":0},{"$f":"IF(AND(P2387=0,O2389=0),0,\nIF(AND(P2387<>0,O2389=0),P2387,\nIF(AND(P2388<>0,O2389<>0),(O2389-(O2389/O2413))+P2387,\nIF(O2413<1,0,(O2389-(O2389/O2413))))))","v":0},{"$f":"IF(AND(Q2387=0,P2389=0),0,\nIF(AND(Q2387<>0,P2389=0),Q2387,\nIF(AND(Q2388<>0,P2389<>0),(P2389-(P2389/P2413))+Q2387,\nIF(P2413<1,0,(P2389-(P2389/P2413))))))","v":0},{"$f":"IF(AND(R2387=0,Q2389=0),0,\nIF(AND(R2387<>0,Q2389=0),R2387,\nIF(AND(R2388<>0,Q2389<>0),(Q2389-(Q2389/Q2413))+R2387,\nIF(Q2413<1,0,(Q2389-(Q2389/Q2413))))))","v":0},{"$f":"IF(AND(S2387=0,R2389=0),0,\nIF(AND(S2387<>0,R2389=0),S2387,\nIF(AND(S2388<>0,R2389<>0),(R2389-(R2389/R2413))+S2387,\nIF(R2413<1,0,(R2389-(R2389/R2413))))))","v":0},{"$f":"IF(AND(T2387=0,S2389=0),0,\nIF(AND(T2387<>0,S2389=0),T2387,\nIF(AND(T2388<>0,S2389<>0),(S2389-(S2389/S2413))+T2387,\nIF(S2413<1,0,(S2389-(S2389/S2413))))))","v":0},{"$f":"IF(AND(U2387=0,T2389=0),0,\nIF(AND(U2387<>0,T2389=0),U2387,\nIF(AND(U2388<>0,T2389<>0),(T2389-(T2389/T2413))+U2387,\nIF(T2413<1,0,(T2389-(T2389/T2413))))))","v":0},{"$f":"IF(AND(V2387=0,U2389=0),0,\nIF(AND(V2387<>0,U2389=0),V2387,\nIF(AND(V2388<>0,U2389<>0),(U2389-(U2389/U2413))+V2387,\nIF(U2413<1,0,(U2389-(U2389/U2413))))))","v":0},{"$f":"IF(AND(W2387=0,V2389=0),0,\nIF(AND(W2387<>0,V2389=0),W2387,\nIF(AND(W2388<>0,V2389<>0),(V2389-(V2389/V2413))+W2387,\nIF(V2413<1,0,(V2389-(V2389/V2413))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2385","v":0},{"$f":"IF(C2414=\"n/a\",C2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(D2414=\"n/a\",D2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(E2414=\"n/a\",E2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(F2414=\"n/a\",F2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(G2414=\"n/a\",G2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(H2414=\"n/a\",H2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(I2414=\"n/a\",I2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(J2414=\"n/a\",J2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(K2414=\"n/a\",K2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(L2414=\"n/a\",L2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(M2414=\"n/a\",M2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(N2414=\"n/a\",N2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(O2414=\"n/a\",O2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(P2414=\"n/a\",P2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(Q2414=\"n/a\",Q2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(R2414=\"n/a\",R2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(S2414=\"n/a\",S2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(T2414=\"n/a\",T2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(U2414=\"n/a\",U2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(V2414=\"n/a\",V2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2391)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2385","v":0},{"$f":"IF(D2415=\"n/a\",D2391,IFERROR(IF((OFFSET($C2391,0,$A2391))<0,\nMIN(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391)))),\nMAX(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2385","v":0},{"$f":"IF(E2416=\"n/a\",E2392,IFERROR(IF((OFFSET($C2392,0,$A2392))<0,\nMIN(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392)))),\nMAX(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2385","v":0},{"$f":"IF(F2417=\"n/a\",F2393,IFERROR(IF((OFFSET($C2393,0,$A2393))<0,\nMIN(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393)))),\nMAX(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2385","v":0},{"$f":"IF(G2418=\"n/a\",G2394,IFERROR(IF((OFFSET($C2394,0,$A2394))<0,\nMIN(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394)))),\nMAX(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2385","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2385","v":0},{"$f":"IF(I2420=\"n/a\",I2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2385","v":0},{"$f":"IF(J2421=\"n/a\",J2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2385","v":0},{"$f":"IF(K2422=\"n/a\",K2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2385","v":0},{"$f":"IF(L2423=\"n/a\",L2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2385","v":0},{"$f":"IF(M2424=\"n/a\",M2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2385","v":0},{"$f":"IF(N2425=\"n/a\",N2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2385","v":0},{"$f":"IF(O2426=\"n/a\",O2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2385","v":0},{"$f":"IF(P2427=\"n/a\",P2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2385","v":0},{"$f":"IF(Q2428=\"n/a\",Q2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2385","v":0},{"$f":"IF(R2429=\"n/a\",R2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2385","v":0},{"$f":"IF(S2430=\"n/a\",S2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2385","v":0},{"$f":"IF(T2431=\"n/a\",T2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2385","v":0},{"$f":"IF(U2432=\"n/a\",U2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2385","v":0},{"$f":"IF(V2433=\"n/a\",V2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2385","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2413<1,D2387=0),0,\nIF(D2387=0,C2413-1,\nIF(C2413<1,D2388,\n(((C2413-1)*(C2389-(C2389/(C2413))))+(D2387*D2388))/(D2389))))","v":0},{"$f":"IF(AND(D2413<1,E2387=0),0,\nIF(E2387=0,D2413-1,\nIF(D2413<1,E2388,\n(((D2413-1)*(D2389-(D2389/(D2413))))+(E2387*E2388))/(E2389))))","v":0},{"$f":"IF(AND(E2413<1,F2387=0),0,\nIF(F2387=0,E2413-1,\nIF(E2413<1,F2388,\n(((E2413-1)*(E2389-(E2389/(E2413))))+(F2387*F2388))/(F2389))))","v":0},{"$f":"IF(AND(F2413<1,G2387=0),0,\nIF(G2387=0,F2413-1,\nIF(F2413<1,G2388,\n(((F2413-1)*(F2389-(F2389/(F2413))))+(G2387*G2388))/(G2389))))","v":0},{"$f":"IF(AND(G2413<1,H2387=0),0,\nIF(H2387=0,G2413-1,\nIF(G2413<1,H2388,\n(((G2413-1)*(G2389-(G2389/(G2413))))+(H2387*H2388))/(H2389))))","v":0},{"$f":"IF(AND(H2413<1,I2387=0),0,\nIF(I2387=0,H2413-1,\nIF(H2413<1,I2388,\n(((H2413-1)*(H2389-(H2389/(H2413))))+(I2387*I2388))/(I2389))))","v":0},{"$f":"IF(AND(I2413<1,J2387=0),0,\nIF(J2387=0,I2413-1,\nIF(I2413<1,J2388,\n(((I2413-1)*(I2389-(I2389/(I2413))))+(J2387*J2388))/(J2389))))","v":0},{"$f":"IF(AND(J2413<1,K2387=0),0,\nIF(K2387=0,J2413-1,\nIF(J2413<1,K2388,\n(((J2413-1)*(J2389-(J2389/(J2413))))+(K2387*K2388))/(K2389))))","v":0},{"$f":"IF(AND(K2413<1,L2387=0),0,\nIF(L2387=0,K2413-1,\nIF(K2413<1,L2388,\n(((K2413-1)*(K2389-(K2389/(K2413))))+(L2387*L2388))/(L2389))))","v":0},{"$f":"IF(AND(L2413<1,M2387=0),0,\nIF(M2387=0,L2413-1,\nIF(L2413<1,M2388,\n(((L2413-1)*(L2389-(L2389/(L2413))))+(M2387*M2388))/(M2389))))","v":0},{"$f":"IF(AND(M2413<1,N2387=0),0,\nIF(N2387=0,M2413-1,\nIF(M2413<1,N2388,\n(((M2413-1)*(M2389-(M2389/(M2413))))+(N2387*N2388))/(N2389))))","v":0},{"$f":"IF(AND(N2413<1,O2387=0),0,\nIF(O2387=0,N2413-1,\nIF(N2413<1,O2388,\n(((N2413-1)*(N2389-(N2389/(N2413))))+(O2387*O2388))/(O2389))))","v":0},{"$f":"IF(AND(O2413<1,P2387=0),0,\nIF(P2387=0,O2413-1,\nIF(O2413<1,P2388,\n(((O2413-1)*(O2389-(O2389/(O2413))))+(P2387*P2388))/(P2389))))","v":0},{"$f":"IF(AND(P2413<1,Q2387=0),0,\nIF(Q2387=0,P2413-1,\nIF(P2413<1,Q2388,\n(((P2413-1)*(P2389-(P2389/(P2413))))+(Q2387*Q2388))/(Q2389))))","v":0},{"$f":"IF(AND(Q2413<1,R2387=0),0,\nIF(R2387=0,Q2413-1,\nIF(Q2413<1,R2388,\n(((Q2413-1)*(Q2389-(Q2389/(Q2413))))+(R2387*R2388))/(R2389))))","v":0},{"$f":"IF(AND(R2413<1,S2387=0),0,\nIF(S2387=0,R2413-1,\nIF(R2413<1,S2388,\n(((R2413-1)*(R2389-(R2389/(R2413))))+(S2387*S2388))/(S2389))))","v":0},{"$f":"IF(AND(S2413<1,T2387=0),0,\nIF(T2387=0,S2413-1,\nIF(S2413<1,T2388,\n(((S2413-1)*(S2389-(S2389/(S2413))))+(T2387*T2388))/(T2389))))","v":0},{"$f":"IF(AND(T2413<1,U2387=0),0,\nIF(U2387=0,T2413-1,\nIF(T2413<1,U2388,\n(((T2413-1)*(T2389-(T2389/(T2413))))+(U2387*U2388))/(U2389))))","v":0},{"$f":"IF(AND(U2413<1,V2387=0),0,\nIF(V2387=0,U2413-1,\nIF(U2413<1,V2388,\n(((U2413-1)*(U2389-(U2389/(U2413))))+(V2387*V2388))/(V2389))))","v":0},{"$f":"IF(AND(V2413<1,W2387=0),0,\nIF(W2387=0,V2413-1,\nIF(V2413<1,W2388,\n(((V2413-1)*(V2389-(V2389/(V2413))))+(W2387*W2388))/(W2389))))","v":0}]
[null,"RL Start TAB",{"$f":"C2386","v":0},{"$f":"IF(C2414=\"n/a\",\"n/a\",MAX(0,C2414-1))","v":0},{"$f":"IF(D2414=\"n/a\",\"n/a\",MAX(0,D2414-1))","v":0},{"$f":"IF(E2414=\"n/a\",\"n/a\",MAX(0,E2414-1))","v":0},{"$f":"IF(F2414=\"n/a\",\"n/a\",MAX(0,F2414-1))","v":0},{"$f":"IF(G2414=\"n/a\",\"n/a\",MAX(0,G2414-1))","v":0},{"$f":"IF(H2414=\"n/a\",\"n/a\",MAX(0,H2414-1))","v":0},{"$f":"IF(I2414=\"n/a\",\"n/a\",MAX(0,I2414-1))","v":0},{"$f":"IF(J2414=\"n/a\",\"n/a\",MAX(0,J2414-1))","v":0},{"$f":"IF(K2414=\"n/a\",\"n/a\",MAX(0,K2414-1))","v":0},{"$f":"IF(L2414=\"n/a\",\"n/a\",MAX(0,L2414-1))","v":0},{"$f":"IF(M2414=\"n/a\",\"n/a\",MAX(0,M2414-1))","v":0},{"$f":"IF(N2414=\"n/a\",\"n/a\",MAX(0,N2414-1))","v":0},{"$f":"IF(O2414=\"n/a\",\"n/a\",MAX(0,O2414-1))","v":0},{"$f":"IF(P2414=\"n/a\",\"n/a\",MAX(0,P2414-1))","v":0},{"$f":"IF(Q2414=\"n/a\",\"n/a\",MAX(0,Q2414-1))","v":0},{"$f":"IF(R2414=\"n/a\",\"n/a\",MAX(0,R2414-1))","v":0},{"$f":"IF(S2414=\"n/a\",\"n/a\",MAX(0,S2414-1))","v":0},{"$f":"IF(T2414=\"n/a\",\"n/a\",MAX(0,T2414-1))","v":0},{"$f":"IF(U2414=\"n/a\",\"n/a\",MAX(0,U2414-1))","v":0},{"$f":"IF(V2414=\"n/a\",\"n/a\",MAX(0,V2414-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2391)","v":"RL Capex 2006-07"},null,{"$f":"D2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2386","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2386","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2386","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2386","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2386","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2386","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2386","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2386","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2386","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2386","v":0},{"$f":"IF(V2433=\"n/a\",\"n/a\",MAX(0,V2433-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2386","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2386<>\"n/a\",C2386<>\"n/a\"),IF(SUM(C2389:C2411)=0,0,IF((SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411))<0,1,(SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",D2386<>\"n/a\"),IF(SUM(D2389:D2411)=0,0,IF((SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411))<0,1,(SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",E2386<>\"n/a\"),IF(SUM(E2389:E2411)=0,0,IF((SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411))<0,1,(SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2438,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2438,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2439,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2444","v":0},{"$f":"'RAB remaining lives'!E2444","v":0},{"$f":"'RAB remaining lives'!F2444","v":0},{"$f":"'RAB remaining lives'!G2444","v":0},{"$f":"'RAB remaining lives'!H2444","v":0},{"$f":"'RAB remaining lives'!I2444","v":0},{"$f":"'RAB remaining lives'!J2444","v":0},{"$f":"'RAB remaining lives'!K2444","v":0},{"$f":"'RAB remaining lives'!L2444","v":0},{"$f":"'RAB remaining lives'!M2444","v":0},{"$f":"'RAB remaining lives'!N2444","v":0},{"$f":"'RAB remaining lives'!O2444","v":0},{"$f":"'RAB remaining lives'!P2444","v":0},{"$f":"'RAB remaining lives'!Q2444","v":0},{"$f":"'RAB remaining lives'!R2444","v":0},{"$f":"'RAB remaining lives'!S2444","v":0},{"$f":"'RAB remaining lives'!T2444","v":0},{"$f":"'RAB remaining lives'!U2444","v":0},{"$f":"'RAB remaining lives'!V2444","v":0},{"$f":"'RAB remaining lives'!W2444","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2439,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2439,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2439,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2439,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2441=0,C2443=0),0,\nIF(AND(D2441<>0,C2443=0),D2441,\nIF(AND(D2442<>0,C2443<>0),(C2443-(C2443/C2467))+D2441,\nIF(C2467<1,0,(C2443-(C2443/C2467))))))","v":0},{"$f":"IF(AND(E2441=0,D2443=0),0,\nIF(AND(E2441<>0,D2443=0),E2441,\nIF(AND(E2442<>0,D2443<>0),(D2443-(D2443/D2467))+E2441,\nIF(D2467<1,0,(D2443-(D2443/D2467))))))","v":0},{"$f":"IF(AND(F2441=0,E2443=0),0,\nIF(AND(F2441<>0,E2443=0),F2441,\nIF(AND(F2442<>0,E2443<>0),(E2443-(E2443/E2467))+F2441,\nIF(E2467<1,0,(E2443-(E2443/E2467))))))","v":0},{"$f":"IF(AND(G2441=0,F2443=0),0,\nIF(AND(G2441<>0,F2443=0),G2441,\nIF(AND(G2442<>0,F2443<>0),(F2443-(F2443/F2467))+G2441,\nIF(F2467<1,0,(F2443-(F2443/F2467))))))","v":0},{"$f":"IF(AND(H2441=0,G2443=0),0,\nIF(AND(H2441<>0,G2443=0),H2441,\nIF(AND(H2442<>0,G2443<>0),(G2443-(G2443/G2467))+H2441,\nIF(G2467<1,0,(G2443-(G2443/G2467))))))","v":0},{"$f":"IF(AND(I2441=0,H2443=0),0,\nIF(AND(I2441<>0,H2443=0),I2441,\nIF(AND(I2442<>0,H2443<>0),(H2443-(H2443/H2467))+I2441,\nIF(H2467<1,0,(H2443-(H2443/H2467))))))","v":0},{"$f":"IF(AND(J2441=0,I2443=0),0,\nIF(AND(J2441<>0,I2443=0),J2441,\nIF(AND(J2442<>0,I2443<>0),(I2443-(I2443/I2467))+J2441,\nIF(I2467<1,0,(I2443-(I2443/I2467))))))","v":0},{"$f":"IF(AND(K2441=0,J2443=0),0,\nIF(AND(K2441<>0,J2443=0),K2441,\nIF(AND(K2442<>0,J2443<>0),(J2443-(J2443/J2467))+K2441,\nIF(J2467<1,0,(J2443-(J2443/J2467))))))","v":0},{"$f":"IF(AND(L2441=0,K2443=0),0,\nIF(AND(L2441<>0,K2443=0),L2441,\nIF(AND(L2442<>0,K2443<>0),(K2443-(K2443/K2467))+L2441,\nIF(K2467<1,0,(K2443-(K2443/K2467))))))","v":0},{"$f":"IF(AND(M2441=0,L2443=0),0,\nIF(AND(M2441<>0,L2443=0),M2441,\nIF(AND(M2442<>0,L2443<>0),(L2443-(L2443/L2467))+M2441,\nIF(L2467<1,0,(L2443-(L2443/L2467))))))","v":0},{"$f":"IF(AND(N2441=0,M2443=0),0,\nIF(AND(N2441<>0,M2443=0),N2441,\nIF(AND(N2442<>0,M2443<>0),(M2443-(M2443/M2467))+N2441,\nIF(M2467<1,0,(M2443-(M2443/M2467))))))","v":0},{"$f":"IF(AND(O2441=0,N2443=0),0,\nIF(AND(O2441<>0,N2443=0),O2441,\nIF(AND(O2442<>0,N2443<>0),(N2443-(N2443/N2467))+O2441,\nIF(N2467<1,0,(N2443-(N2443/N2467))))))","v":0},{"$f":"IF(AND(P2441=0,O2443=0),0,\nIF(AND(P2441<>0,O2443=0),P2441,\nIF(AND(P2442<>0,O2443<>0),(O2443-(O2443/O2467))+P2441,\nIF(O2467<1,0,(O2443-(O2443/O2467))))))","v":0},{"$f":"IF(AND(Q2441=0,P2443=0),0,\nIF(AND(Q2441<>0,P2443=0),Q2441,\nIF(AND(Q2442<>0,P2443<>0),(P2443-(P2443/P2467))+Q2441,\nIF(P2467<1,0,(P2443-(P2443/P2467))))))","v":0},{"$f":"IF(AND(R2441=0,Q2443=0),0,\nIF(AND(R2441<>0,Q2443=0),R2441,\nIF(AND(R2442<>0,Q2443<>0),(Q2443-(Q2443/Q2467))+R2441,\nIF(Q2467<1,0,(Q2443-(Q2443/Q2467))))))","v":0},{"$f":"IF(AND(S2441=0,R2443=0),0,\nIF(AND(S2441<>0,R2443=0),S2441,\nIF(AND(S2442<>0,R2443<>0),(R2443-(R2443/R2467))+S2441,\nIF(R2467<1,0,(R2443-(R2443/R2467))))))","v":0},{"$f":"IF(AND(T2441=0,S2443=0),0,\nIF(AND(T2441<>0,S2443=0),T2441,\nIF(AND(T2442<>0,S2443<>0),(S2443-(S2443/S2467))+T2441,\nIF(S2467<1,0,(S2443-(S2443/S2467))))))","v":0},{"$f":"IF(AND(U2441=0,T2443=0),0,\nIF(AND(U2441<>0,T2443=0),U2441,\nIF(AND(U2442<>0,T2443<>0),(T2443-(T2443/T2467))+U2441,\nIF(T2467<1,0,(T2443-(T2443/T2467))))))","v":0},{"$f":"IF(AND(V2441=0,U2443=0),0,\nIF(AND(V2441<>0,U2443=0),V2441,\nIF(AND(V2442<>0,U2443<>0),(U2443-(U2443/U2467))+V2441,\nIF(U2467<1,0,(U2443-(U2443/U2467))))))","v":0},{"$f":"IF(AND(W2441=0,V2443=0),0,\nIF(AND(W2441<>0,V2443=0),W2441,\nIF(AND(W2442<>0,V2443<>0),(V2443-(V2443/V2467))+W2441,\nIF(V2467<1,0,(V2443-(V2443/V2467))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2439","v":0},{"$f":"IF(C2468=\"n/a\",C2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(D2468=\"n/a\",D2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(E2468=\"n/a\",E2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(F2468=\"n/a\",F2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(G2468=\"n/a\",G2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(H2468=\"n/a\",H2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(I2468=\"n/a\",I2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(J2468=\"n/a\",J2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(K2468=\"n/a\",K2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(L2468=\"n/a\",L2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(M2468=\"n/a\",M2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(N2468=\"n/a\",N2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(O2468=\"n/a\",O2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(P2468=\"n/a\",P2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(Q2468=\"n/a\",Q2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(R2468=\"n/a\",R2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(S2468=\"n/a\",S2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(T2468=\"n/a\",T2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(U2468=\"n/a\",U2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(V2468=\"n/a\",V2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2445)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2439","v":0},{"$f":"IF(D2469=\"n/a\",D2445,IFERROR(IF((OFFSET($C2445,0,$A2445))<0,\nMIN(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445)))),\nMAX(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2439","v":0},{"$f":"IF(E2470=\"n/a\",E2446,IFERROR(IF((OFFSET($C2446,0,$A2446))<0,\nMIN(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446)))),\nMAX(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2439","v":0},{"$f":"IF(F2471=\"n/a\",F2447,IFERROR(IF((OFFSET($C2447,0,$A2447))<0,\nMIN(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447)))),\nMAX(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2439","v":0},{"$f":"IF(G2472=\"n/a\",G2448,IFERROR(IF((OFFSET($C2448,0,$A2448))<0,\nMIN(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448)))),\nMAX(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2439","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2439","v":0},{"$f":"IF(I2474=\"n/a\",I2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2439","v":0},{"$f":"IF(J2475=\"n/a\",J2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2439","v":0},{"$f":"IF(K2476=\"n/a\",K2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2439","v":0},{"$f":"IF(L2477=\"n/a\",L2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2439","v":0},{"$f":"IF(M2478=\"n/a\",M2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2439","v":0},{"$f":"IF(N2479=\"n/a\",N2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2439","v":0},{"$f":"IF(O2480=\"n/a\",O2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2439","v":0},{"$f":"IF(P2481=\"n/a\",P2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2439","v":0},{"$f":"IF(Q2482=\"n/a\",Q2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2439","v":0},{"$f":"IF(R2483=\"n/a\",R2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2439","v":0},{"$f":"IF(S2484=\"n/a\",S2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2439","v":0},{"$f":"IF(T2485=\"n/a\",T2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2439","v":0},{"$f":"IF(U2486=\"n/a\",U2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2439","v":0},{"$f":"IF(V2487=\"n/a\",V2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2439","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2467<1,D2441=0),0,\nIF(D2441=0,C2467-1,\nIF(C2467<1,D2442,\n(((C2467-1)*(C2443-(C2443/(C2467))))+(D2441*D2442))/(D2443))))","v":0},{"$f":"IF(AND(D2467<1,E2441=0),0,\nIF(E2441=0,D2467-1,\nIF(D2467<1,E2442,\n(((D2467-1)*(D2443-(D2443/(D2467))))+(E2441*E2442))/(E2443))))","v":0},{"$f":"IF(AND(E2467<1,F2441=0),0,\nIF(F2441=0,E2467-1,\nIF(E2467<1,F2442,\n(((E2467-1)*(E2443-(E2443/(E2467))))+(F2441*F2442))/(F2443))))","v":0},{"$f":"IF(AND(F2467<1,G2441=0),0,\nIF(G2441=0,F2467-1,\nIF(F2467<1,G2442,\n(((F2467-1)*(F2443-(F2443/(F2467))))+(G2441*G2442))/(G2443))))","v":0},{"$f":"IF(AND(G2467<1,H2441=0),0,\nIF(H2441=0,G2467-1,\nIF(G2467<1,H2442,\n(((G2467-1)*(G2443-(G2443/(G2467))))+(H2441*H2442))/(H2443))))","v":0},{"$f":"IF(AND(H2467<1,I2441=0),0,\nIF(I2441=0,H2467-1,\nIF(H2467<1,I2442,\n(((H2467-1)*(H2443-(H2443/(H2467))))+(I2441*I2442))/(I2443))))","v":0},{"$f":"IF(AND(I2467<1,J2441=0),0,\nIF(J2441=0,I2467-1,\nIF(I2467<1,J2442,\n(((I2467-1)*(I2443-(I2443/(I2467))))+(J2441*J2442))/(J2443))))","v":0},{"$f":"IF(AND(J2467<1,K2441=0),0,\nIF(K2441=0,J2467-1,\nIF(J2467<1,K2442,\n(((J2467-1)*(J2443-(J2443/(J2467))))+(K2441*K2442))/(K2443))))","v":0},{"$f":"IF(AND(K2467<1,L2441=0),0,\nIF(L2441=0,K2467-1,\nIF(K2467<1,L2442,\n(((K2467-1)*(K2443-(K2443/(K2467))))+(L2441*L2442))/(L2443))))","v":0},{"$f":"IF(AND(L2467<1,M2441=0),0,\nIF(M2441=0,L2467-1,\nIF(L2467<1,M2442,\n(((L2467-1)*(L2443-(L2443/(L2467))))+(M2441*M2442))/(M2443))))","v":0},{"$f":"IF(AND(M2467<1,N2441=0),0,\nIF(N2441=0,M2467-1,\nIF(M2467<1,N2442,\n(((M2467-1)*(M2443-(M2443/(M2467))))+(N2441*N2442))/(N2443))))","v":0},{"$f":"IF(AND(N2467<1,O2441=0),0,\nIF(O2441=0,N2467-1,\nIF(N2467<1,O2442,\n(((N2467-1)*(N2443-(N2443/(N2467))))+(O2441*O2442))/(O2443))))","v":0},{"$f":"IF(AND(O2467<1,P2441=0),0,\nIF(P2441=0,O2467-1,\nIF(O2467<1,P2442,\n(((O2467-1)*(O2443-(O2443/(O2467))))+(P2441*P2442))/(P2443))))","v":0},{"$f":"IF(AND(P2467<1,Q2441=0),0,\nIF(Q2441=0,P2467-1,\nIF(P2467<1,Q2442,\n(((P2467-1)*(P2443-(P2443/(P2467))))+(Q2441*Q2442))/(Q2443))))","v":0},{"$f":"IF(AND(Q2467<1,R2441=0),0,\nIF(R2441=0,Q2467-1,\nIF(Q2467<1,R2442,\n(((Q2467-1)*(Q2443-(Q2443/(Q2467))))+(R2441*R2442))/(R2443))))","v":0},{"$f":"IF(AND(R2467<1,S2441=0),0,\nIF(S2441=0,R2467-1,\nIF(R2467<1,S2442,\n(((R2467-1)*(R2443-(R2443/(R2467))))+(S2441*S2442))/(S2443))))","v":0},{"$f":"IF(AND(S2467<1,T2441=0),0,\nIF(T2441=0,S2467-1,\nIF(S2467<1,T2442,\n(((S2467-1)*(S2443-(S2443/(S2467))))+(T2441*T2442))/(T2443))))","v":0},{"$f":"IF(AND(T2467<1,U2441=0),0,\nIF(U2441=0,T2467-1,\nIF(T2467<1,U2442,\n(((T2467-1)*(T2443-(T2443/(T2467))))+(U2441*U2442))/(U2443))))","v":0},{"$f":"IF(AND(U2467<1,V2441=0),0,\nIF(V2441=0,U2467-1,\nIF(U2467<1,V2442,\n(((U2467-1)*(U2443-(U2443/(U2467))))+(V2441*V2442))/(V2443))))","v":0},{"$f":"IF(AND(V2467<1,W2441=0),0,\nIF(W2441=0,V2467-1,\nIF(V2467<1,W2442,\n(((V2467-1)*(V2443-(V2443/(V2467))))+(W2441*W2442))/(W2443))))","v":0}]
[null,"RL Start TAB",{"$f":"C2440","v":0},{"$f":"IF(C2468=\"n/a\",\"n/a\",MAX(0,C2468-1))","v":0},{"$f":"IF(D2468=\"n/a\",\"n/a\",MAX(0,D2468-1))","v":0},{"$f":"IF(E2468=\"n/a\",\"n/a\",MAX(0,E2468-1))","v":0},{"$f":"IF(F2468=\"n/a\",\"n/a\",MAX(0,F2468-1))","v":0},{"$f":"IF(G2468=\"n/a\",\"n/a\",MAX(0,G2468-1))","v":0},{"$f":"IF(H2468=\"n/a\",\"n/a\",MAX(0,H2468-1))","v":0},{"$f":"IF(I2468=\"n/a\",\"n/a\",MAX(0,I2468-1))","v":0},{"$f":"IF(J2468=\"n/a\",\"n/a\",MAX(0,J2468-1))","v":0},{"$f":"IF(K2468=\"n/a\",\"n/a\",MAX(0,K2468-1))","v":0},{"$f":"IF(L2468=\"n/a\",\"n/a\",MAX(0,L2468-1))","v":0},{"$f":"IF(M2468=\"n/a\",\"n/a\",MAX(0,M2468-1))","v":0},{"$f":"IF(N2468=\"n/a\",\"n/a\",MAX(0,N2468-1))","v":0},{"$f":"IF(O2468=\"n/a\",\"n/a\",MAX(0,O2468-1))","v":0},{"$f":"IF(P2468=\"n/a\",\"n/a\",MAX(0,P2468-1))","v":0},{"$f":"IF(Q2468=\"n/a\",\"n/a\",MAX(0,Q2468-1))","v":0},{"$f":"IF(R2468=\"n/a\",\"n/a\",MAX(0,R2468-1))","v":0},{"$f":"IF(S2468=\"n/a\",\"n/a\",MAX(0,S2468-1))","v":0},{"$f":"IF(T2468=\"n/a\",\"n/a\",MAX(0,T2468-1))","v":0},{"$f":"IF(U2468=\"n/a\",\"n/a\",MAX(0,U2468-1))","v":0},{"$f":"IF(V2468=\"n/a\",\"n/a\",MAX(0,V2468-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2445)","v":"RL Capex 2006-07"},null,{"$f":"D2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2440","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2440","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2440","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2440","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2440","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2440","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2440","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2440","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2440","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2440","v":0},{"$f":"IF(V2487=\"n/a\",\"n/a\",MAX(0,V2487-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2440","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2440<>\"n/a\",C2440<>\"n/a\"),IF(SUM(C2443:C2465)=0,0,IF((SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465))<0,1,(SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",D2440<>\"n/a\"),IF(SUM(D2443:D2465)=0,0,IF((SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465))<0,1,(SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",E2440<>\"n/a\"),IF(SUM(E2443:E2465)=0,0,IF((SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465))<0,1,(SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2492,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Spare straight-line tax asset class"}]
[{"$f":"VALUE(REPLACE(A2492,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2493,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2498","v":0},{"$f":"'RAB remaining lives'!E2498","v":0},{"$f":"'RAB remaining lives'!F2498","v":0},{"$f":"'RAB remaining lives'!G2498","v":0},{"$f":"'RAB remaining lives'!H2498","v":0},{"$f":"'RAB remaining lives'!I2498","v":0},{"$f":"'RAB remaining lives'!J2498","v":0},{"$f":"'RAB remaining lives'!K2498","v":0},{"$f":"'RAB remaining lives'!L2498","v":0},{"$f":"'RAB remaining lives'!M2498","v":0},{"$f":"'RAB remaining lives'!N2498","v":0},{"$f":"'RAB remaining lives'!O2498","v":0},{"$f":"'RAB remaining lives'!P2498","v":0},{"$f":"'RAB remaining lives'!Q2498","v":0},{"$f":"'RAB remaining lives'!R2498","v":0},{"$f":"'RAB remaining lives'!S2498","v":0},{"$f":"'RAB remaining lives'!T2498","v":0},{"$f":"'RAB remaining lives'!U2498","v":0},{"$f":"'RAB remaining lives'!V2498","v":0},{"$f":"'RAB remaining lives'!W2498","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2493,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2493,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2493,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2493,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2495=0,C2497=0),0,\nIF(AND(D2495<>0,C2497=0),D2495,\nIF(AND(D2496<>0,C2497<>0),(C2497-(C2497/C2521))+D2495,\nIF(C2521<1,0,(C2497-(C2497/C2521))))))","v":0},{"$f":"IF(AND(E2495=0,D2497=0),0,\nIF(AND(E2495<>0,D2497=0),E2495,\nIF(AND(E2496<>0,D2497<>0),(D2497-(D2497/D2521))+E2495,\nIF(D2521<1,0,(D2497-(D2497/D2521))))))","v":0},{"$f":"IF(AND(F2495=0,E2497=0),0,\nIF(AND(F2495<>0,E2497=0),F2495,\nIF(AND(F2496<>0,E2497<>0),(E2497-(E2497/E2521))+F2495,\nIF(E2521<1,0,(E2497-(E2497/E2521))))))","v":0},{"$f":"IF(AND(G2495=0,F2497=0),0,\nIF(AND(G2495<>0,F2497=0),G2495,\nIF(AND(G2496<>0,F2497<>0),(F2497-(F2497/F2521))+G2495,\nIF(F2521<1,0,(F2497-(F2497/F2521))))))","v":0},{"$f":"IF(AND(H2495=0,G2497=0),0,\nIF(AND(H2495<>0,G2497=0),H2495,\nIF(AND(H2496<>0,G2497<>0),(G2497-(G2497/G2521))+H2495,\nIF(G2521<1,0,(G2497-(G2497/G2521))))))","v":0},{"$f":"IF(AND(I2495=0,H2497=0),0,\nIF(AND(I2495<>0,H2497=0),I2495,\nIF(AND(I2496<>0,H2497<>0),(H2497-(H2497/H2521))+I2495,\nIF(H2521<1,0,(H2497-(H2497/H2521))))))","v":0},{"$f":"IF(AND(J2495=0,I2497=0),0,\nIF(AND(J2495<>0,I2497=0),J2495,\nIF(AND(J2496<>0,I2497<>0),(I2497-(I2497/I2521))+J2495,\nIF(I2521<1,0,(I2497-(I2497/I2521))))))","v":0},{"$f":"IF(AND(K2495=0,J2497=0),0,\nIF(AND(K2495<>0,J2497=0),K2495,\nIF(AND(K2496<>0,J2497<>0),(J2497-(J2497/J2521))+K2495,\nIF(J2521<1,0,(J2497-(J2497/J2521))))))","v":0},{"$f":"IF(AND(L2495=0,K2497=0),0,\nIF(AND(L2495<>0,K2497=0),L2495,\nIF(AND(L2496<>0,K2497<>0),(K2497-(K2497/K2521))+L2495,\nIF(K2521<1,0,(K2497-(K2497/K2521))))))","v":0},{"$f":"IF(AND(M2495=0,L2497=0),0,\nIF(AND(M2495<>0,L2497=0),M2495,\nIF(AND(M2496<>0,L2497<>0),(L2497-(L2497/L2521))+M2495,\nIF(L2521<1,0,(L2497-(L2497/L2521))))))","v":0},{"$f":"IF(AND(N2495=0,M2497=0),0,\nIF(AND(N2495<>0,M2497=0),N2495,\nIF(AND(N2496<>0,M2497<>0),(M2497-(M2497/M2521))+N2495,\nIF(M2521<1,0,(M2497-(M2497/M2521))))))","v":0},{"$f":"IF(AND(O2495=0,N2497=0),0,\nIF(AND(O2495<>0,N2497=0),O2495,\nIF(AND(O2496<>0,N2497<>0),(N2497-(N2497/N2521))+O2495,\nIF(N2521<1,0,(N2497-(N2497/N2521))))))","v":0},{"$f":"IF(AND(P2495=0,O2497=0),0,\nIF(AND(P2495<>0,O2497=0),P2495,\nIF(AND(P2496<>0,O2497<>0),(O2497-(O2497/O2521))+P2495,\nIF(O2521<1,0,(O2497-(O2497/O2521))))))","v":0},{"$f":"IF(AND(Q2495=0,P2497=0),0,\nIF(AND(Q2495<>0,P2497=0),Q2495,\nIF(AND(Q2496<>0,P2497<>0),(P2497-(P2497/P2521))+Q2495,\nIF(P2521<1,0,(P2497-(P2497/P2521))))))","v":0},{"$f":"IF(AND(R2495=0,Q2497=0),0,\nIF(AND(R2495<>0,Q2497=0),R2495,\nIF(AND(R2496<>0,Q2497<>0),(Q2497-(Q2497/Q2521))+R2495,\nIF(Q2521<1,0,(Q2497-(Q2497/Q2521))))))","v":0},{"$f":"IF(AND(S2495=0,R2497=0),0,\nIF(AND(S2495<>0,R2497=0),S2495,\nIF(AND(S2496<>0,R2497<>0),(R2497-(R2497/R2521))+S2495,\nIF(R2521<1,0,(R2497-(R2497/R2521))))))","v":0},{"$f":"IF(AND(T2495=0,S2497=0),0,\nIF(AND(T2495<>0,S2497=0),T2495,\nIF(AND(T2496<>0,S2497<>0),(S2497-(S2497/S2521))+T2495,\nIF(S2521<1,0,(S2497-(S2497/S2521))))))","v":0},{"$f":"IF(AND(U2495=0,T2497=0),0,\nIF(AND(U2495<>0,T2497=0),U2495,\nIF(AND(U2496<>0,T2497<>0),(T2497-(T2497/T2521))+U2495,\nIF(T2521<1,0,(T2497-(T2497/T2521))))))","v":0},{"$f":"IF(AND(V2495=0,U2497=0),0,\nIF(AND(V2495<>0,U2497=0),V2495,\nIF(AND(V2496<>0,U2497<>0),(U2497-(U2497/U2521))+V2495,\nIF(U2521<1,0,(U2497-(U2497/U2521))))))","v":0},{"$f":"IF(AND(W2495=0,V2497=0),0,\nIF(AND(W2495<>0,V2497=0),W2495,\nIF(AND(W2496<>0,V2497<>0),(V2497-(V2497/V2521))+W2495,\nIF(V2521<1,0,(V2497-(V2497/V2521))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2493","v":0},{"$f":"IF(C2522=\"n/a\",C2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(D2522=\"n/a\",D2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(E2522=\"n/a\",E2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(F2522=\"n/a\",F2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(G2522=\"n/a\",G2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(H2522=\"n/a\",H2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(I2522=\"n/a\",I2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(J2522=\"n/a\",J2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(K2522=\"n/a\",K2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(L2522=\"n/a\",L2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(M2522=\"n/a\",M2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(N2522=\"n/a\",N2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(O2522=\"n/a\",O2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(P2522=\"n/a\",P2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(Q2522=\"n/a\",Q2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(R2522=\"n/a\",R2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(S2522=\"n/a\",S2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(T2522=\"n/a\",T2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(U2522=\"n/a\",U2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(V2522=\"n/a\",V2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2499)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2493","v":0},{"$f":"IF(D2523=\"n/a\",D2499,IFERROR(IF((OFFSET($C2499,0,$A2499))<0,\nMIN(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499)))),\nMAX(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2493","v":0},{"$f":"IF(E2524=\"n/a\",E2500,IFERROR(IF((OFFSET($C2500,0,$A2500))<0,\nMIN(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500)))),\nMAX(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2493","v":0},{"$f":"IF(F2525=\"n/a\",F2501,IFERROR(IF((OFFSET($C2501,0,$A2501))<0,\nMIN(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501)))),\nMAX(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2493","v":0},{"$f":"IF(G2526=\"n/a\",G2502,IFERROR(IF((OFFSET($C2502,0,$A2502))<0,\nMIN(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502)))),\nMAX(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2493","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2493","v":0},{"$f":"IF(I2528=\"n/a\",I2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2493","v":0},{"$f":"IF(J2529=\"n/a\",J2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2493","v":0},{"$f":"IF(K2530=\"n/a\",K2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2493","v":0},{"$f":"IF(L2531=\"n/a\",L2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2493","v":0},{"$f":"IF(M2532=\"n/a\",M2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2493","v":0},{"$f":"IF(N2533=\"n/a\",N2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2493","v":0},{"$f":"IF(O2534=\"n/a\",O2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2493","v":0},{"$f":"IF(P2535=\"n/a\",P2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2493","v":0},{"$f":"IF(Q2536=\"n/a\",Q2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2493","v":0},{"$f":"IF(R2537=\"n/a\",R2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2493","v":0},{"$f":"IF(S2538=\"n/a\",S2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2493","v":0},{"$f":"IF(T2539=\"n/a\",T2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2493","v":0},{"$f":"IF(U2540=\"n/a\",U2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2493","v":0},{"$f":"IF(V2541=\"n/a\",V2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2493","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2521<1,D2495=0),0,\nIF(D2495=0,C2521-1,\nIF(C2521<1,D2496,\n(((C2521-1)*(C2497-(C2497/(C2521))))+(D2495*D2496))/(D2497))))","v":0},{"$f":"IF(AND(D2521<1,E2495=0),0,\nIF(E2495=0,D2521-1,\nIF(D2521<1,E2496,\n(((D2521-1)*(D2497-(D2497/(D2521))))+(E2495*E2496))/(E2497))))","v":0},{"$f":"IF(AND(E2521<1,F2495=0),0,\nIF(F2495=0,E2521-1,\nIF(E2521<1,F2496,\n(((E2521-1)*(E2497-(E2497/(E2521))))+(F2495*F2496))/(F2497))))","v":0},{"$f":"IF(AND(F2521<1,G2495=0),0,\nIF(G2495=0,F2521-1,\nIF(F2521<1,G2496,\n(((F2521-1)*(F2497-(F2497/(F2521))))+(G2495*G2496))/(G2497))))","v":0},{"$f":"IF(AND(G2521<1,H2495=0),0,\nIF(H2495=0,G2521-1,\nIF(G2521<1,H2496,\n(((G2521-1)*(G2497-(G2497/(G2521))))+(H2495*H2496))/(H2497))))","v":0},{"$f":"IF(AND(H2521<1,I2495=0),0,\nIF(I2495=0,H2521-1,\nIF(H2521<1,I2496,\n(((H2521-1)*(H2497-(H2497/(H2521))))+(I2495*I2496))/(I2497))))","v":0},{"$f":"IF(AND(I2521<1,J2495=0),0,\nIF(J2495=0,I2521-1,\nIF(I2521<1,J2496,\n(((I2521-1)*(I2497-(I2497/(I2521))))+(J2495*J2496))/(J2497))))","v":0},{"$f":"IF(AND(J2521<1,K2495=0),0,\nIF(K2495=0,J2521-1,\nIF(J2521<1,K2496,\n(((J2521-1)*(J2497-(J2497/(J2521))))+(K2495*K2496))/(K2497))))","v":0},{"$f":"IF(AND(K2521<1,L2495=0),0,\nIF(L2495=0,K2521-1,\nIF(K2521<1,L2496,\n(((K2521-1)*(K2497-(K2497/(K2521))))+(L2495*L2496))/(L2497))))","v":0},{"$f":"IF(AND(L2521<1,M2495=0),0,\nIF(M2495=0,L2521-1,\nIF(L2521<1,M2496,\n(((L2521-1)*(L2497-(L2497/(L2521))))+(M2495*M2496))/(M2497))))","v":0},{"$f":"IF(AND(M2521<1,N2495=0),0,\nIF(N2495=0,M2521-1,\nIF(M2521<1,N2496,\n(((M2521-1)*(M2497-(M2497/(M2521))))+(N2495*N2496))/(N2497))))","v":0},{"$f":"IF(AND(N2521<1,O2495=0),0,\nIF(O2495=0,N2521-1,\nIF(N2521<1,O2496,\n(((N2521-1)*(N2497-(N2497/(N2521))))+(O2495*O2496))/(O2497))))","v":0},{"$f":"IF(AND(O2521<1,P2495=0),0,\nIF(P2495=0,O2521-1,\nIF(O2521<1,P2496,\n(((O2521-1)*(O2497-(O2497/(O2521))))+(P2495*P2496))/(P2497))))","v":0},{"$f":"IF(AND(P2521<1,Q2495=0),0,\nIF(Q2495=0,P2521-1,\nIF(P2521<1,Q2496,\n(((P2521-1)*(P2497-(P2497/(P2521))))+(Q2495*Q2496))/(Q2497))))","v":0},{"$f":"IF(AND(Q2521<1,R2495=0),0,\nIF(R2495=0,Q2521-1,\nIF(Q2521<1,R2496,\n(((Q2521-1)*(Q2497-(Q2497/(Q2521))))+(R2495*R2496))/(R2497))))","v":0},{"$f":"IF(AND(R2521<1,S2495=0),0,\nIF(S2495=0,R2521-1,\nIF(R2521<1,S2496,\n(((R2521-1)*(R2497-(R2497/(R2521))))+(S2495*S2496))/(S2497))))","v":0},{"$f":"IF(AND(S2521<1,T2495=0),0,\nIF(T2495=0,S2521-1,\nIF(S2521<1,T2496,\n(((S2521-1)*(S2497-(S2497/(S2521))))+(T2495*T2496))/(T2497))))","v":0},{"$f":"IF(AND(T2521<1,U2495=0),0,\nIF(U2495=0,T2521-1,\nIF(T2521<1,U2496,\n(((T2521-1)*(T2497-(T2497/(T2521))))+(U2495*U2496))/(U2497))))","v":0},{"$f":"IF(AND(U2521<1,V2495=0),0,\nIF(V2495=0,U2521-1,\nIF(U2521<1,V2496,\n(((U2521-1)*(U2497-(U2497/(U2521))))+(V2495*V2496))/(V2497))))","v":0},{"$f":"IF(AND(V2521<1,W2495=0),0,\nIF(W2495=0,V2521-1,\nIF(V2521<1,W2496,\n(((V2521-1)*(V2497-(V2497/(V2521))))+(W2495*W2496))/(W2497))))","v":0}]
[null,"RL Start TAB",{"$f":"C2494","v":0},{"$f":"IF(C2522=\"n/a\",\"n/a\",MAX(0,C2522-1))","v":0},{"$f":"IF(D2522=\"n/a\",\"n/a\",MAX(0,D2522-1))","v":0},{"$f":"IF(E2522=\"n/a\",\"n/a\",MAX(0,E2522-1))","v":0},{"$f":"IF(F2522=\"n/a\",\"n/a\",MAX(0,F2522-1))","v":0},{"$f":"IF(G2522=\"n/a\",\"n/a\",MAX(0,G2522-1))","v":0},{"$f":"IF(H2522=\"n/a\",\"n/a\",MAX(0,H2522-1))","v":0},{"$f":"IF(I2522=\"n/a\",\"n/a\",MAX(0,I2522-1))","v":0},{"$f":"IF(J2522=\"n/a\",\"n/a\",MAX(0,J2522-1))","v":0},{"$f":"IF(K2522=\"n/a\",\"n/a\",MAX(0,K2522-1))","v":0},{"$f":"IF(L2522=\"n/a\",\"n/a\",MAX(0,L2522-1))","v":0},{"$f":"IF(M2522=\"n/a\",\"n/a\",MAX(0,M2522-1))","v":0},{"$f":"IF(N2522=\"n/a\",\"n/a\",MAX(0,N2522-1))","v":0},{"$f":"IF(O2522=\"n/a\",\"n/a\",MAX(0,O2522-1))","v":0},{"$f":"IF(P2522=\"n/a\",\"n/a\",MAX(0,P2522-1))","v":0},{"$f":"IF(Q2522=\"n/a\",\"n/a\",MAX(0,Q2522-1))","v":0},{"$f":"IF(R2522=\"n/a\",\"n/a\",MAX(0,R2522-1))","v":0},{"$f":"IF(S2522=\"n/a\",\"n/a\",MAX(0,S2522-1))","v":0},{"$f":"IF(T2522=\"n/a\",\"n/a\",MAX(0,T2522-1))","v":0},{"$f":"IF(U2522=\"n/a\",\"n/a\",MAX(0,U2522-1))","v":0},{"$f":"IF(V2522=\"n/a\",\"n/a\",MAX(0,V2522-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2499)","v":"RL Capex 2006-07"},null,{"$f":"D2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2494","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2494","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2494","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2494","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2494","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2494","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2494","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2494","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2494","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2494","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2494","v":0},{"$f":"IF(V2541=\"n/a\",\"n/a\",MAX(0,V2541-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2494","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2494<>\"n/a\",C2494<>\"n/a\"),IF(SUM(C2497:C2519)=0,0,IF((SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519))<0,1,(SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",D2494<>\"n/a\"),IF(SUM(D2497:D2519)=0,0,IF((SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519))<0,1,(SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",E2494<>\"n/a\"),IF(SUM(E2497:E2519)=0,0,IF((SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519))<0,1,(SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2546,'RFM input'!$E$7:$F$56,2,FALSE)","v":"BUILDING INSTALLATION"}]
[{"$f":"VALUE(REPLACE(A2546,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2547,0),\"enter input\")","v":18.054967119427893},{"$f":"'RAB remaining lives'!D2552","v":5.5376219999999997E-2},{"$f":"'RAB remaining lives'!E2552","v":1.4357E-2},{"$f":"'RAB remaining lives'!F2552","v":1.1440000000000001E-3},{"$f":"'RAB remaining lives'!G2552","v":0},{"$f":"'RAB remaining lives'!H2552","v":0},{"$f":"'RAB remaining lives'!I2552","v":0},{"$f":"'RAB remaining lives'!J2552","v":0},{"$f":"'RAB remaining lives'!K2552","v":0},{"$f":"'RAB remaining lives'!L2552","v":0},{"$f":"'RAB remaining lives'!M2552","v":0},{"$f":"'RAB remaining lives'!N2552","v":0},{"$f":"'RAB remaining lives'!O2552","v":0},{"$f":"'RAB remaining lives'!P2552","v":0},{"$f":"'RAB remaining lives'!Q2552","v":0},{"$f":"'RAB remaining lives'!R2552","v":0},{"$f":"'RAB remaining lives'!S2552","v":0},{"$f":"'RAB remaining lives'!T2552","v":0},{"$f":"'RAB remaining lives'!U2552","v":0},{"$f":"'RAB remaining lives'!V2552","v":0},{"$f":"'RAB remaining lives'!W2552","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2547,0),\"enter input\")","v":40},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":40},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2547,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2547,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2547,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2549=0,C2551=0),0,\nIF(AND(D2549<>0,C2551=0),D2549,\nIF(AND(D2550<>0,C2551<>0),(C2551-(C2551/C2575))+D2549,\nIF(C2575<1,0,(C2551-(C2551/C2575))))))","v":0},{"$f":"IF(AND(E2549=0,D2551=0),0,\nIF(AND(E2549<>0,D2551=0),E2549,\nIF(AND(E2550<>0,D2551<>0),(D2551-(D2551/D2575))+E2549,\nIF(D2575<1,0,(D2551-(D2551/D2575))))))","v":0},{"$f":"IF(AND(F2549=0,E2551=0),0,\nIF(AND(F2549<>0,E2551=0),F2549,\nIF(AND(F2550<>0,E2551<>0),(E2551-(E2551/E2575))+F2549,\nIF(E2575<1,0,(E2551-(E2551/E2575))))))","v":0},{"$f":"IF(AND(G2549=0,F2551=0),0,\nIF(AND(G2549<>0,F2551=0),G2549,\nIF(AND(G2550<>0,F2551<>0),(F2551-(F2551/F2575))+G2549,\nIF(F2575<1,0,(F2551-(F2551/F2575))))))","v":0},{"$f":"IF(AND(H2549=0,G2551=0),0,\nIF(AND(H2549<>0,G2551=0),H2549,\nIF(AND(H2550<>0,G2551<>0),(G2551-(G2551/G2575))+H2549,\nIF(G2575<1,0,(G2551-(G2551/G2575))))))","v":0},{"$f":"IF(AND(I2549=0,H2551=0),0,\nIF(AND(I2549<>0,H2551=0),I2549,\nIF(AND(I2550<>0,H2551<>0),(H2551-(H2551/H2575))+I2549,\nIF(H2575<1,0,(H2551-(H2551/H2575))))))","v":0},{"$f":"IF(AND(J2549=0,I2551=0),0,\nIF(AND(J2549<>0,I2551=0),J2549,\nIF(AND(J2550<>0,I2551<>0),(I2551-(I2551/I2575))+J2549,\nIF(I2575<1,0,(I2551-(I2551/I2575))))))","v":0},{"$f":"IF(AND(K2549=0,J2551=0),0,\nIF(AND(K2549<>0,J2551=0),K2549,\nIF(AND(K2550<>0,J2551<>0),(J2551-(J2551/J2575))+K2549,\nIF(J2575<1,0,(J2551-(J2551/J2575))))))","v":0},{"$f":"IF(AND(L2549=0,K2551=0),0,\nIF(AND(L2549<>0,K2551=0),L2549,\nIF(AND(L2550<>0,K2551<>0),(K2551-(K2551/K2575))+L2549,\nIF(K2575<1,0,(K2551-(K2551/K2575))))))","v":0},{"$f":"IF(AND(M2549=0,L2551=0),0,\nIF(AND(M2549<>0,L2551=0),M2549,\nIF(AND(M2550<>0,L2551<>0),(L2551-(L2551/L2575))+M2549,\nIF(L2575<1,0,(L2551-(L2551/L2575))))))","v":0},{"$f":"IF(AND(N2549=0,M2551=0),0,\nIF(AND(N2549<>0,M2551=0),N2549,\nIF(AND(N2550<>0,M2551<>0),(M2551-(M2551/M2575))+N2549,\nIF(M2575<1,0,(M2551-(M2551/M2575))))))","v":0},{"$f":"IF(AND(O2549=0,N2551=0),0,\nIF(AND(O2549<>0,N2551=0),O2549,\nIF(AND(O2550<>0,N2551<>0),(N2551-(N2551/N2575))+O2549,\nIF(N2575<1,0,(N2551-(N2551/N2575))))))","v":0},{"$f":"IF(AND(P2549=0,O2551=0),0,\nIF(AND(P2549<>0,O2551=0),P2549,\nIF(AND(P2550<>0,O2551<>0),(O2551-(O2551/O2575))+P2549,\nIF(O2575<1,0,(O2551-(O2551/O2575))))))","v":0},{"$f":"IF(AND(Q2549=0,P2551=0),0,\nIF(AND(Q2549<>0,P2551=0),Q2549,\nIF(AND(Q2550<>0,P2551<>0),(P2551-(P2551/P2575))+Q2549,\nIF(P2575<1,0,(P2551-(P2551/P2575))))))","v":0},{"$f":"IF(AND(R2549=0,Q2551=0),0,\nIF(AND(R2549<>0,Q2551=0),R2549,\nIF(AND(R2550<>0,Q2551<>0),(Q2551-(Q2551/Q2575))+R2549,\nIF(Q2575<1,0,(Q2551-(Q2551/Q2575))))))","v":0},{"$f":"IF(AND(S2549=0,R2551=0),0,\nIF(AND(S2549<>0,R2551=0),S2549,\nIF(AND(S2550<>0,R2551<>0),(R2551-(R2551/R2575))+S2549,\nIF(R2575<1,0,(R2551-(R2551/R2575))))))","v":0},{"$f":"IF(AND(T2549=0,S2551=0),0,\nIF(AND(T2549<>0,S2551=0),T2549,\nIF(AND(T2550<>0,S2551<>0),(S2551-(S2551/S2575))+T2549,\nIF(S2575<1,0,(S2551-(S2551/S2575))))))","v":0},{"$f":"IF(AND(U2549=0,T2551=0),0,\nIF(AND(U2549<>0,T2551=0),U2549,\nIF(AND(U2550<>0,T2551<>0),(T2551-(T2551/T2575))+U2549,\nIF(T2575<1,0,(T2551-(T2551/T2575))))))","v":0},{"$f":"IF(AND(V2549=0,U2551=0),0,\nIF(AND(V2549<>0,U2551=0),V2549,\nIF(AND(V2550<>0,U2551<>0),(U2551-(U2551/U2575))+V2549,\nIF(U2575<1,0,(U2551-(U2551/U2575))))))","v":0},{"$f":"IF(AND(W2549=0,V2551=0),0,\nIF(AND(W2549<>0,V2551=0),W2549,\nIF(AND(W2550<>0,V2551<>0),(V2551-(V2551/V2575))+W2549,\nIF(V2575<1,0,(V2551-(V2551/V2575))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2547","v":18.054967119427893},{"$f":"IF(C2576=\"n/a\",C2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":17.603592941442194},{"$f":"IF(D2576=\"n/a\",D2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":17.152218763456496},{"$f":"IF(E2576=\"n/a\",E2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":16.700844585470797},{"$f":"IF(F2576=\"n/a\",F2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":16.249470407485099},{"$f":"IF(G2576=\"n/a\",G2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":15.798096229499402},{"$f":"IF(H2576=\"n/a\",H2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":15.346722051513705},{"$f":"IF(I2576=\"n/a\",I2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":14.895347873528008},{"$f":"IF(J2576=\"n/a\",J2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":14.443973695542311},{"$f":"IF(K2576=\"n/a\",K2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":13.992599517556615},{"$f":"IF(L2576=\"n/a\",L2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":13.541225339570918},{"$f":"IF(M2576=\"n/a\",M2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":13.089851161585221},{"$f":"IF(N2576=\"n/a\",N2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":12.638476983599524},{"$f":"IF(O2576=\"n/a\",O2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":12.187102805613828},{"$f":"IF(P2576=\"n/a\",P2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":11.735728627628131},{"$f":"IF(Q2576=\"n/a\",Q2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":11.284354449642434},{"$f":"IF(R2576=\"n/a\",R2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":10.832980271656737},{"$f":"IF(S2576=\"n/a\",S2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":10.38160609367104},{"$f":"IF(T2576=\"n/a\",T2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":9.9302319156853436},{"$f":"IF(U2576=\"n/a\",U2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":9.4788577376996468},{"$f":"IF(V2576=\"n/a\",V2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":9.02748355971395}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2553)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2547","v":5.5376219999999997E-2},{"$f":"IF(D2577=\"n/a\",D2553,IFERROR(IF((OFFSET($C2553,0,$A2553))<0,\nMIN(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553)))),\nMAX(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553))))),0))","v":5.3991814499999999E-2},5.2607409000000001E-2,5.1223003500000003E-2,4.9838598000000005E-2,4.8454192500000007E-2,4.7069787000000009E-2,4.5685381500000011E-2,4.4300976000000013E-2,4.2916570500000015E-2,4.1532165000000017E-2,4.0147759500000019E-2,3.8763354000000021E-2,3.7378948500000023E-2,3.5994543000000025E-2,3.4610137500000027E-2,3.3225732000000029E-2,3.1841326500000031E-2,3.0456921000000029E-2,2.9072515500000028E-2]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2547","v":1.4357E-2},{"$f":"IF(E2578=\"n/a\",E2554,IFERROR(IF((OFFSET($C2554,0,$A2554))<0,\nMIN(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554)))),\nMAX(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554))))),0))","v":1.3998075E-2},1.3639150000000001E-2,1.3280225000000001E-2,1.2921300000000002E-2,1.2562375000000002E-2,1.2203450000000003E-2,1.1844525000000003E-2,1.1485600000000004E-2,1.1126675000000004E-2,1.0767750000000005E-2,1.0408825000000005E-2,1.0049900000000006E-2,9.6909750000000062E-3,9.3320500000000067E-3,8.9731250000000071E-3,8.6142000000000076E-3,8.2552750000000081E-3,7.8963500000000086E-3]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2547","v":1.1440000000000001E-3},{"$f":"IF(F2579=\"n/a\",F2555,IFERROR(IF((OFFSET($C2555,0,$A2555))<0,\nMIN(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555)))),\nMAX(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555))))),0))","v":1.1154000000000001E-3},1.0868000000000002E-3,1.0582000000000002E-3,1.0296000000000003E-3,1.0010000000000004E-3,9.7240000000000033E-4,9.4380000000000028E-4,9.1520000000000024E-4,8.8660000000000019E-4,8.5800000000000015E-4,8.294000000000001E-4,8.0080000000000006E-4,7.7220000000000001E-4,7.4359999999999997E-4,7.1499999999999992E-4,6.8639999999999988E-4,6.5779999999999983E-4]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2547","v":0},{"$f":"IF(G2580=\"n/a\",G2556,IFERROR(IF((OFFSET($C2556,0,$A2556))<0,\nMIN(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556)))),\nMAX(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2547","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2547","v":0},{"$f":"IF(I2582=\"n/a\",I2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2547","v":0},{"$f":"IF(J2583=\"n/a\",J2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2547","v":0},{"$f":"IF(K2584=\"n/a\",K2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2547","v":0},{"$f":"IF(L2585=\"n/a\",L2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2547","v":0},{"$f":"IF(M2586=\"n/a\",M2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2547","v":0},{"$f":"IF(N2587=\"n/a\",N2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2547","v":0},{"$f":"IF(O2588=\"n/a\",O2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2547","v":0},{"$f":"IF(P2589=\"n/a\",P2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2547","v":0},{"$f":"IF(Q2590=\"n/a\",Q2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2547","v":0},{"$f":"IF(R2591=\"n/a\",R2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2547","v":0},{"$f":"IF(S2592=\"n/a\",S2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2547","v":0},{"$f":"IF(T2593=\"n/a\",T2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2547","v":0},{"$f":"IF(U2594=\"n/a\",U2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2547","v":0},{"$f":"IF(V2595=\"n/a\",V2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2547","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2575<1,D2549=0),0,\nIF(D2549=0,C2575-1,\nIF(C2575<1,D2550,\n(((C2575-1)*(C2551-(C2551/(C2575))))+(D2549*D2550))/(D2551))))","v":0},{"$f":"IF(AND(D2575<1,E2549=0),0,\nIF(E2549=0,D2575-1,\nIF(D2575<1,E2550,\n(((D2575-1)*(D2551-(D2551/(D2575))))+(E2549*E2550))/(E2551))))","v":0},{"$f":"IF(AND(E2575<1,F2549=0),0,\nIF(F2549=0,E2575-1,\nIF(E2575<1,F2550,\n(((E2575-1)*(E2551-(E2551/(E2575))))+(F2549*F2550))/(F2551))))","v":0},{"$f":"IF(AND(F2575<1,G2549=0),0,\nIF(G2549=0,F2575-1,\nIF(F2575<1,G2550,\n(((F2575-1)*(F2551-(F2551/(F2575))))+(G2549*G2550))/(G2551))))","v":0},{"$f":"IF(AND(G2575<1,H2549=0),0,\nIF(H2549=0,G2575-1,\nIF(G2575<1,H2550,\n(((G2575-1)*(G2551-(G2551/(G2575))))+(H2549*H2550))/(H2551))))","v":0},{"$f":"IF(AND(H2575<1,I2549=0),0,\nIF(I2549=0,H2575-1,\nIF(H2575<1,I2550,\n(((H2575-1)*(H2551-(H2551/(H2575))))+(I2549*I2550))/(I2551))))","v":0},{"$f":"IF(AND(I2575<1,J2549=0),0,\nIF(J2549=0,I2575-1,\nIF(I2575<1,J2550,\n(((I2575-1)*(I2551-(I2551/(I2575))))+(J2549*J2550))/(J2551))))","v":0},{"$f":"IF(AND(J2575<1,K2549=0),0,\nIF(K2549=0,J2575-1,\nIF(J2575<1,K2550,\n(((J2575-1)*(J2551-(J2551/(J2575))))+(K2549*K2550))/(K2551))))","v":0},{"$f":"IF(AND(K2575<1,L2549=0),0,\nIF(L2549=0,K2575-1,\nIF(K2575<1,L2550,\n(((K2575-1)*(K2551-(K2551/(K2575))))+(L2549*L2550))/(L2551))))","v":0},{"$f":"IF(AND(L2575<1,M2549=0),0,\nIF(M2549=0,L2575-1,\nIF(L2575<1,M2550,\n(((L2575-1)*(L2551-(L2551/(L2575))))+(M2549*M2550))/(M2551))))","v":0},{"$f":"IF(AND(M2575<1,N2549=0),0,\nIF(N2549=0,M2575-1,\nIF(M2575<1,N2550,\n(((M2575-1)*(M2551-(M2551/(M2575))))+(N2549*N2550))/(N2551))))","v":0},{"$f":"IF(AND(N2575<1,O2549=0),0,\nIF(O2549=0,N2575-1,\nIF(N2575<1,O2550,\n(((N2575-1)*(N2551-(N2551/(N2575))))+(O2549*O2550))/(O2551))))","v":0},{"$f":"IF(AND(O2575<1,P2549=0),0,\nIF(P2549=0,O2575-1,\nIF(O2575<1,P2550,\n(((O2575-1)*(O2551-(O2551/(O2575))))+(P2549*P2550))/(P2551))))","v":0},{"$f":"IF(AND(P2575<1,Q2549=0),0,\nIF(Q2549=0,P2575-1,\nIF(P2575<1,Q2550,\n(((P2575-1)*(P2551-(P2551/(P2575))))+(Q2549*Q2550))/(Q2551))))","v":0},{"$f":"IF(AND(Q2575<1,R2549=0),0,\nIF(R2549=0,Q2575-1,\nIF(Q2575<1,R2550,\n(((Q2575-1)*(Q2551-(Q2551/(Q2575))))+(R2549*R2550))/(R2551))))","v":0},{"$f":"IF(AND(R2575<1,S2549=0),0,\nIF(S2549=0,R2575-1,\nIF(R2575<1,S2550,\n(((R2575-1)*(R2551-(R2551/(R2575))))+(S2549*S2550))/(S2551))))","v":0},{"$f":"IF(AND(S2575<1,T2549=0),0,\nIF(T2549=0,S2575-1,\nIF(S2575<1,T2550,\n(((S2575-1)*(S2551-(S2551/(S2575))))+(T2549*T2550))/(T2551))))","v":0},{"$f":"IF(AND(T2575<1,U2549=0),0,\nIF(U2549=0,T2575-1,\nIF(T2575<1,U2550,\n(((T2575-1)*(T2551-(T2551/(T2575))))+(U2549*U2550))/(U2551))))","v":0},{"$f":"IF(AND(U2575<1,V2549=0),0,\nIF(V2549=0,U2575-1,\nIF(U2575<1,V2550,\n(((U2575-1)*(U2551-(U2551/(U2575))))+(V2549*V2550))/(V2551))))","v":0},{"$f":"IF(AND(V2575<1,W2549=0),0,\nIF(W2549=0,V2575-1,\nIF(V2575<1,W2550,\n(((V2575-1)*(V2551-(V2551/(V2575))))+(W2549*W2550))/(W2551))))","v":0}]
[null,"RL Start TAB",{"$f":"C2548","v":40},{"$f":"IF(C2576=\"n/a\",\"n/a\",MAX(0,C2576-1))","v":39},{"$f":"IF(D2576=\"n/a\",\"n/a\",MAX(0,D2576-1))","v":38},{"$f":"IF(E2576=\"n/a\",\"n/a\",MAX(0,E2576-1))","v":37},{"$f":"IF(F2576=\"n/a\",\"n/a\",MAX(0,F2576-1))","v":36},{"$f":"IF(G2576=\"n/a\",\"n/a\",MAX(0,G2576-1))","v":35},{"$f":"IF(H2576=\"n/a\",\"n/a\",MAX(0,H2576-1))","v":34},{"$f":"IF(I2576=\"n/a\",\"n/a\",MAX(0,I2576-1))","v":33},{"$f":"IF(J2576=\"n/a\",\"n/a\",MAX(0,J2576-1))","v":32},{"$f":"IF(K2576=\"n/a\",\"n/a\",MAX(0,K2576-1))","v":31},{"$f":"IF(L2576=\"n/a\",\"n/a\",MAX(0,L2576-1))","v":30},{"$f":"IF(M2576=\"n/a\",\"n/a\",MAX(0,M2576-1))","v":29},{"$f":"IF(N2576=\"n/a\",\"n/a\",MAX(0,N2576-1))","v":28},{"$f":"IF(O2576=\"n/a\",\"n/a\",MAX(0,O2576-1))","v":27},{"$f":"IF(P2576=\"n/a\",\"n/a\",MAX(0,P2576-1))","v":26},{"$f":"IF(Q2576=\"n/a\",\"n/a\",MAX(0,Q2576-1))","v":25},{"$f":"IF(R2576=\"n/a\",\"n/a\",MAX(0,R2576-1))","v":24},{"$f":"IF(S2576=\"n/a\",\"n/a\",MAX(0,S2576-1))","v":23},{"$f":"IF(T2576=\"n/a\",\"n/a\",MAX(0,T2576-1))","v":22},{"$f":"IF(U2576=\"n/a\",\"n/a\",MAX(0,U2576-1))","v":21},{"$f":"IF(V2576=\"n/a\",\"n/a\",MAX(0,V2576-1))","v":20}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2553)","v":"RL Capex 2006-07"},null,{"$f":"D2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2007-08",null,null,{"$f":"E2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2548","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2548","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2548","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2548","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2548","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2548","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2548","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2548","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2548","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2548","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2548","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2548","v":0},{"$f":"IF(V2595=\"n/a\",\"n/a\",MAX(0,V2595-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2548","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2548<>\"n/a\",C2548<>\"n/a\"),IF(SUM(C2551:C2573)=0,0,IF((SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573))<0,1,(SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C2548<>\"n/a\",D2548<>\"n/a\"),IF(SUM(D2551:D2573)=0,0,IF((SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573))<0,1,(SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573)))),\"n/a\"))","v":39.003135869341733},{"$f":"(IF(OR($C2548<>\"n/a\",E2548<>\"n/a\"),IF(SUM(E2551:E2573)=0,0,IF((SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573))<0,1,(SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573)))),\"n/a\"))","v":38.004802734528091},37.005011485080495,36.005016564895783,35.005021934946186,34.005027620837062,33.005033651276953,32.005040058562486,31.00504687915689,30.005054154384428,29.005061931268262,28.005070263548024,27.005079212923334,26.005088850584297,25.005099259109258,24.005110534836827,23.005122790856642,22.005136160815589,21.005150803811244,20.005166910753026]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2600,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IN-HOUSE SOFTWARE"}]
[{"$f":"VALUE(REPLACE(A2600,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2601,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2606","v":0},{"$f":"'RAB remaining lives'!E2606","v":0},{"$f":"'RAB remaining lives'!F2606","v":0},{"$f":"'RAB remaining lives'!G2606","v":0},{"$f":"'RAB remaining lives'!H2606","v":0},{"$f":"'RAB remaining lives'!I2606","v":0},{"$f":"'RAB remaining lives'!J2606","v":0},{"$f":"'RAB remaining lives'!K2606","v":0},{"$f":"'RAB remaining lives'!L2606","v":0},{"$f":"'RAB remaining lives'!M2606","v":0},{"$f":"'RAB remaining lives'!N2606","v":0},{"$f":"'RAB remaining lives'!O2606","v":0},{"$f":"'RAB remaining lives'!P2606","v":0},{"$f":"'RAB remaining lives'!Q2606","v":0},{"$f":"'RAB remaining lives'!R2606","v":0},{"$f":"'RAB remaining lives'!S2606","v":0},{"$f":"'RAB remaining lives'!T2606","v":0},{"$f":"'RAB remaining lives'!U2606","v":0},{"$f":"'RAB remaining lives'!V2606","v":0},{"$f":"'RAB remaining lives'!W2606","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2601,0),\"enter input\")","v":5},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":5},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2601,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2601,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2601,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2603=0,C2605=0),0,\nIF(AND(D2603<>0,C2605=0),D2603,\nIF(AND(D2604<>0,C2605<>0),(C2605-(C2605/C2629))+D2603,\nIF(C2629<1,0,(C2605-(C2605/C2629))))))","v":0},{"$f":"IF(AND(E2603=0,D2605=0),0,\nIF(AND(E2603<>0,D2605=0),E2603,\nIF(AND(E2604<>0,D2605<>0),(D2605-(D2605/D2629))+E2603,\nIF(D2629<1,0,(D2605-(D2605/D2629))))))","v":0},{"$f":"IF(AND(F2603=0,E2605=0),0,\nIF(AND(F2603<>0,E2605=0),F2603,\nIF(AND(F2604<>0,E2605<>0),(E2605-(E2605/E2629))+F2603,\nIF(E2629<1,0,(E2605-(E2605/E2629))))))","v":0},{"$f":"IF(AND(G2603=0,F2605=0),0,\nIF(AND(G2603<>0,F2605=0),G2603,\nIF(AND(G2604<>0,F2605<>0),(F2605-(F2605/F2629))+G2603,\nIF(F2629<1,0,(F2605-(F2605/F2629))))))","v":0},{"$f":"IF(AND(H2603=0,G2605=0),0,\nIF(AND(H2603<>0,G2605=0),H2603,\nIF(AND(H2604<>0,G2605<>0),(G2605-(G2605/G2629))+H2603,\nIF(G2629<1,0,(G2605-(G2605/G2629))))))","v":0},{"$f":"IF(AND(I2603=0,H2605=0),0,\nIF(AND(I2603<>0,H2605=0),I2603,\nIF(AND(I2604<>0,H2605<>0),(H2605-(H2605/H2629))+I2603,\nIF(H2629<1,0,(H2605-(H2605/H2629))))))","v":0},{"$f":"IF(AND(J2603=0,I2605=0),0,\nIF(AND(J2603<>0,I2605=0),J2603,\nIF(AND(J2604<>0,I2605<>0),(I2605-(I2605/I2629))+J2603,\nIF(I2629<1,0,(I2605-(I2605/I2629))))))","v":0},{"$f":"IF(AND(K2603=0,J2605=0),0,\nIF(AND(K2603<>0,J2605=0),K2603,\nIF(AND(K2604<>0,J2605<>0),(J2605-(J2605/J2629))+K2603,\nIF(J2629<1,0,(J2605-(J2605/J2629))))))","v":0},{"$f":"IF(AND(L2603=0,K2605=0),0,\nIF(AND(L2603<>0,K2605=0),L2603,\nIF(AND(L2604<>0,K2605<>0),(K2605-(K2605/K2629))+L2603,\nIF(K2629<1,0,(K2605-(K2605/K2629))))))","v":0},{"$f":"IF(AND(M2603=0,L2605=0),0,\nIF(AND(M2603<>0,L2605=0),M2603,\nIF(AND(M2604<>0,L2605<>0),(L2605-(L2605/L2629))+M2603,\nIF(L2629<1,0,(L2605-(L2605/L2629))))))","v":0},{"$f":"IF(AND(N2603=0,M2605=0),0,\nIF(AND(N2603<>0,M2605=0),N2603,\nIF(AND(N2604<>0,M2605<>0),(M2605-(M2605/M2629))+N2603,\nIF(M2629<1,0,(M2605-(M2605/M2629))))))","v":0},{"$f":"IF(AND(O2603=0,N2605=0),0,\nIF(AND(O2603<>0,N2605=0),O2603,\nIF(AND(O2604<>0,N2605<>0),(N2605-(N2605/N2629))+O2603,\nIF(N2629<1,0,(N2605-(N2605/N2629))))))","v":0},{"$f":"IF(AND(P2603=0,O2605=0),0,\nIF(AND(P2603<>0,O2605=0),P2603,\nIF(AND(P2604<>0,O2605<>0),(O2605-(O2605/O2629))+P2603,\nIF(O2629<1,0,(O2605-(O2605/O2629))))))","v":0},{"$f":"IF(AND(Q2603=0,P2605=0),0,\nIF(AND(Q2603<>0,P2605=0),Q2603,\nIF(AND(Q2604<>0,P2605<>0),(P2605-(P2605/P2629))+Q2603,\nIF(P2629<1,0,(P2605-(P2605/P2629))))))","v":0},{"$f":"IF(AND(R2603=0,Q2605=0),0,\nIF(AND(R2603<>0,Q2605=0),R2603,\nIF(AND(R2604<>0,Q2605<>0),(Q2605-(Q2605/Q2629))+R2603,\nIF(Q2629<1,0,(Q2605-(Q2605/Q2629))))))","v":0},{"$f":"IF(AND(S2603=0,R2605=0),0,\nIF(AND(S2603<>0,R2605=0),S2603,\nIF(AND(S2604<>0,R2605<>0),(R2605-(R2605/R2629))+S2603,\nIF(R2629<1,0,(R2605-(R2605/R2629))))))","v":0},{"$f":"IF(AND(T2603=0,S2605=0),0,\nIF(AND(T2603<>0,S2605=0),T2603,\nIF(AND(T2604<>0,S2605<>0),(S2605-(S2605/S2629))+T2603,\nIF(S2629<1,0,(S2605-(S2605/S2629))))))","v":0},{"$f":"IF(AND(U2603=0,T2605=0),0,\nIF(AND(U2603<>0,T2605=0),U2603,\nIF(AND(U2604<>0,T2605<>0),(T2605-(T2605/T2629))+U2603,\nIF(T2629<1,0,(T2605-(T2605/T2629))))))","v":0},{"$f":"IF(AND(V2603=0,U2605=0),0,\nIF(AND(V2603<>0,U2605=0),V2603,\nIF(AND(V2604<>0,U2605<>0),(U2605-(U2605/U2629))+V2603,\nIF(U2629<1,0,(U2605-(U2605/U2629))))))","v":0},{"$f":"IF(AND(W2603=0,V2605=0),0,\nIF(AND(W2603<>0,V2605=0),W2603,\nIF(AND(W2604<>0,V2605<>0),(V2605-(V2605/V2629))+W2603,\nIF(V2629<1,0,(V2605-(V2605/V2629))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2601","v":0},{"$f":"IF(C2630=\"n/a\",C2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(D2630=\"n/a\",D2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(E2630=\"n/a\",E2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(F2630=\"n/a\",F2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(G2630=\"n/a\",G2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(H2630=\"n/a\",H2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(I2630=\"n/a\",I2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(J2630=\"n/a\",J2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(K2630=\"n/a\",K2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(L2630=\"n/a\",L2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(M2630=\"n/a\",M2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(N2630=\"n/a\",N2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(O2630=\"n/a\",O2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(P2630=\"n/a\",P2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(Q2630=\"n/a\",Q2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(R2630=\"n/a\",R2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(S2630=\"n/a\",S2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(T2630=\"n/a\",T2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(U2630=\"n/a\",U2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(V2630=\"n/a\",V2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2607)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2601","v":0},{"$f":"IF(D2631=\"n/a\",D2607,IFERROR(IF((OFFSET($C2607,0,$A2607))<0,\nMIN(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607)))),\nMAX(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2601","v":0},{"$f":"IF(E2632=\"n/a\",E2608,IFERROR(IF((OFFSET($C2608,0,$A2608))<0,\nMIN(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608)))),\nMAX(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2601","v":0},{"$f":"IF(F2633=\"n/a\",F2609,IFERROR(IF((OFFSET($C2609,0,$A2609))<0,\nMIN(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609)))),\nMAX(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2601","v":0},{"$f":"IF(G2634=\"n/a\",G2610,IFERROR(IF((OFFSET($C2610,0,$A2610))<0,\nMIN(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610)))),\nMAX(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2601","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2601","v":0},{"$f":"IF(I2636=\"n/a\",I2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2601","v":0},{"$f":"IF(J2637=\"n/a\",J2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2601","v":0},{"$f":"IF(K2638=\"n/a\",K2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2601","v":0},{"$f":"IF(L2639=\"n/a\",L2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2601","v":0},{"$f":"IF(M2640=\"n/a\",M2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2601","v":0},{"$f":"IF(N2641=\"n/a\",N2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2601","v":0},{"$f":"IF(O2642=\"n/a\",O2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2601","v":0},{"$f":"IF(P2643=\"n/a\",P2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2601","v":0},{"$f":"IF(Q2644=\"n/a\",Q2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2601","v":0},{"$f":"IF(R2645=\"n/a\",R2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2601","v":0},{"$f":"IF(S2646=\"n/a\",S2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2601","v":0},{"$f":"IF(T2647=\"n/a\",T2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2601","v":0},{"$f":"IF(U2648=\"n/a\",U2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2601","v":0},{"$f":"IF(V2649=\"n/a\",V2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2601","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2629<1,D2603=0),0,\nIF(D2603=0,C2629-1,\nIF(C2629<1,D2604,\n(((C2629-1)*(C2605-(C2605/(C2629))))+(D2603*D2604))/(D2605))))","v":0},{"$f":"IF(AND(D2629<1,E2603=0),0,\nIF(E2603=0,D2629-1,\nIF(D2629<1,E2604,\n(((D2629-1)*(D2605-(D2605/(D2629))))+(E2603*E2604))/(E2605))))","v":0},{"$f":"IF(AND(E2629<1,F2603=0),0,\nIF(F2603=0,E2629-1,\nIF(E2629<1,F2604,\n(((E2629-1)*(E2605-(E2605/(E2629))))+(F2603*F2604))/(F2605))))","v":0},{"$f":"IF(AND(F2629<1,G2603=0),0,\nIF(G2603=0,F2629-1,\nIF(F2629<1,G2604,\n(((F2629-1)*(F2605-(F2605/(F2629))))+(G2603*G2604))/(G2605))))","v":0},{"$f":"IF(AND(G2629<1,H2603=0),0,\nIF(H2603=0,G2629-1,\nIF(G2629<1,H2604,\n(((G2629-1)*(G2605-(G2605/(G2629))))+(H2603*H2604))/(H2605))))","v":0},{"$f":"IF(AND(H2629<1,I2603=0),0,\nIF(I2603=0,H2629-1,\nIF(H2629<1,I2604,\n(((H2629-1)*(H2605-(H2605/(H2629))))+(I2603*I2604))/(I2605))))","v":0},{"$f":"IF(AND(I2629<1,J2603=0),0,\nIF(J2603=0,I2629-1,\nIF(I2629<1,J2604,\n(((I2629-1)*(I2605-(I2605/(I2629))))+(J2603*J2604))/(J2605))))","v":0},{"$f":"IF(AND(J2629<1,K2603=0),0,\nIF(K2603=0,J2629-1,\nIF(J2629<1,K2604,\n(((J2629-1)*(J2605-(J2605/(J2629))))+(K2603*K2604))/(K2605))))","v":0},{"$f":"IF(AND(K2629<1,L2603=0),0,\nIF(L2603=0,K2629-1,\nIF(K2629<1,L2604,\n(((K2629-1)*(K2605-(K2605/(K2629))))+(L2603*L2604))/(L2605))))","v":0},{"$f":"IF(AND(L2629<1,M2603=0),0,\nIF(M2603=0,L2629-1,\nIF(L2629<1,M2604,\n(((L2629-1)*(L2605-(L2605/(L2629))))+(M2603*M2604))/(M2605))))","v":0},{"$f":"IF(AND(M2629<1,N2603=0),0,\nIF(N2603=0,M2629-1,\nIF(M2629<1,N2604,\n(((M2629-1)*(M2605-(M2605/(M2629))))+(N2603*N2604))/(N2605))))","v":0},{"$f":"IF(AND(N2629<1,O2603=0),0,\nIF(O2603=0,N2629-1,\nIF(N2629<1,O2604,\n(((N2629-1)*(N2605-(N2605/(N2629))))+(O2603*O2604))/(O2605))))","v":0},{"$f":"IF(AND(O2629<1,P2603=0),0,\nIF(P2603=0,O2629-1,\nIF(O2629<1,P2604,\n(((O2629-1)*(O2605-(O2605/(O2629))))+(P2603*P2604))/(P2605))))","v":0},{"$f":"IF(AND(P2629<1,Q2603=0),0,\nIF(Q2603=0,P2629-1,\nIF(P2629<1,Q2604,\n(((P2629-1)*(P2605-(P2605/(P2629))))+(Q2603*Q2604))/(Q2605))))","v":0},{"$f":"IF(AND(Q2629<1,R2603=0),0,\nIF(R2603=0,Q2629-1,\nIF(Q2629<1,R2604,\n(((Q2629-1)*(Q2605-(Q2605/(Q2629))))+(R2603*R2604))/(R2605))))","v":0},{"$f":"IF(AND(R2629<1,S2603=0),0,\nIF(S2603=0,R2629-1,\nIF(R2629<1,S2604,\n(((R2629-1)*(R2605-(R2605/(R2629))))+(S2603*S2604))/(S2605))))","v":0},{"$f":"IF(AND(S2629<1,T2603=0),0,\nIF(T2603=0,S2629-1,\nIF(S2629<1,T2604,\n(((S2629-1)*(S2605-(S2605/(S2629))))+(T2603*T2604))/(T2605))))","v":0},{"$f":"IF(AND(T2629<1,U2603=0),0,\nIF(U2603=0,T2629-1,\nIF(T2629<1,U2604,\n(((T2629-1)*(T2605-(T2605/(T2629))))+(U2603*U2604))/(U2605))))","v":0},{"$f":"IF(AND(U2629<1,V2603=0),0,\nIF(V2603=0,U2629-1,\nIF(U2629<1,V2604,\n(((U2629-1)*(U2605-(U2605/(U2629))))+(V2603*V2604))/(V2605))))","v":0},{"$f":"IF(AND(V2629<1,W2603=0),0,\nIF(W2603=0,V2629-1,\nIF(V2629<1,W2604,\n(((V2629-1)*(V2605-(V2605/(V2629))))+(W2603*W2604))/(W2605))))","v":0}]
[null,"RL Start TAB",{"$f":"C2602","v":5},{"$f":"IF(C2630=\"n/a\",\"n/a\",MAX(0,C2630-1))","v":4},{"$f":"IF(D2630=\"n/a\",\"n/a\",MAX(0,D2630-1))","v":3},{"$f":"IF(E2630=\"n/a\",\"n/a\",MAX(0,E2630-1))","v":2},{"$f":"IF(F2630=\"n/a\",\"n/a\",MAX(0,F2630-1))","v":1},{"$f":"IF(G2630=\"n/a\",\"n/a\",MAX(0,G2630-1))","v":0},{"$f":"IF(H2630=\"n/a\",\"n/a\",MAX(0,H2630-1))","v":0},{"$f":"IF(I2630=\"n/a\",\"n/a\",MAX(0,I2630-1))","v":0},{"$f":"IF(J2630=\"n/a\",\"n/a\",MAX(0,J2630-1))","v":0},{"$f":"IF(K2630=\"n/a\",\"n/a\",MAX(0,K2630-1))","v":0},{"$f":"IF(L2630=\"n/a\",\"n/a\",MAX(0,L2630-1))","v":0},{"$f":"IF(M2630=\"n/a\",\"n/a\",MAX(0,M2630-1))","v":0},{"$f":"IF(N2630=\"n/a\",\"n/a\",MAX(0,N2630-1))","v":0},{"$f":"IF(O2630=\"n/a\",\"n/a\",MAX(0,O2630-1))","v":0},{"$f":"IF(P2630=\"n/a\",\"n/a\",MAX(0,P2630-1))","v":0},{"$f":"IF(Q2630=\"n/a\",\"n/a\",MAX(0,Q2630-1))","v":0},{"$f":"IF(R2630=\"n/a\",\"n/a\",MAX(0,R2630-1))","v":0},{"$f":"IF(S2630=\"n/a\",\"n/a\",MAX(0,S2630-1))","v":0},{"$f":"IF(T2630=\"n/a\",\"n/a\",MAX(0,T2630-1))","v":0},{"$f":"IF(U2630=\"n/a\",\"n/a\",MAX(0,U2630-1))","v":0},{"$f":"IF(V2630=\"n/a\",\"n/a\",MAX(0,V2630-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2607)","v":"RL Capex 2006-07"},null,{"$f":"D2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2602","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2602","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2602","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2602","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2602","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2602","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2602","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2602","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2602","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2602","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2602","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2602","v":0},{"$f":"IF(V2649=\"n/a\",\"n/a\",MAX(0,V2649-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2602","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2602<>\"n/a\",C2602<>\"n/a\"),IF(SUM(C2605:C2627)=0,0,IF((SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627))<0,1,(SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2602<>\"n/a\",D2602<>\"n/a\"),IF(SUM(D2605:D2627)=0,0,IF((SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627))<0,1,(SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2602<>\"n/a\",E2602<>\"n/a\"),IF(SUM(E2605:E2627)=0,0,IF((SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627))<0,1,(SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2654,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2654,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('TAB roll forward'!$H$7,A2655,0),\"enter input\")","v":0},{"$f":"'RAB remaining lives'!D2660","v":0},{"$f":"'RAB remaining lives'!E2660","v":0},{"$f":"'RAB remaining lives'!F2660","v":0},{"$f":"'RAB remaining lives'!G2660","v":0},{"$f":"'RAB remaining lives'!H2660","v":0},{"$f":"'RAB remaining lives'!I2660","v":0},{"$f":"'RAB remaining lives'!J2660","v":0},{"$f":"'RAB remaining lives'!K2660","v":0},{"$f":"'RAB remaining lives'!L2660","v":0},{"$f":"'RAB remaining lives'!M2660","v":0},{"$f":"'RAB remaining lives'!N2660","v":0},{"$f":"'RAB remaining lives'!O2660","v":0},{"$f":"'RAB remaining lives'!P2660","v":0},{"$f":"'RAB remaining lives'!Q2660","v":0},{"$f":"'RAB remaining lives'!R2660","v":0},{"$f":"'RAB remaining lives'!S2660","v":0},{"$f":"'RAB remaining lives'!T2660","v":0},{"$f":"'RAB remaining lives'!U2660","v":0},{"$f":"'RAB remaining lives'!V2660","v":0},{"$f":"'RAB remaining lives'!W2660","v":0}]
[null,"Tax asset life",{"$f":"IF($D$6='TAB roll forward'!$H$4,OFFSET('RFM input'!$X$6,$A2655,0),\"enter input\")","v":0},{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(D$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(E$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(F$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(G$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(H$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(I$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(J$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(K$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(L$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(M$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(N$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(O$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(P$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(Q$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(R$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(S$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(T$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(U$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(V$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(MATCH(W$6,'RFM input'!$H$60:$Q$60,0),INDEX('RFM input'!$Y$7:$Y$56,$A2655,1,1))))","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(LEFT(D$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(D$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(E$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(E$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(F$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(F$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(G$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(G$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(H$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(H$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(I$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(I$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(J$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(J$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(K$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(K$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(L$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(L$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(M$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(M$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(N$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(N$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(N$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(O$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(O$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(O$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(P$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(P$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(P$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(Q$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(Q$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(Q$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(R$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(R$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(R$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(S$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(S$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(S$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(T$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(T$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(T$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(U$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(U$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(U$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(V$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(V$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(V$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0},{"$f":"IF(LEFT(W$6,4)<=LEFT('RFM input'!$G$60,4),\"enter input\",IF(LEFT(W$6,4)>LEFT('RFM input'!$Q$60,4),0,\nIF(W$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$514,$A2655,0),0)))","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$514,$A2655,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2657=0,C2659=0),0,\nIF(AND(D2657<>0,C2659=0),D2657,\nIF(AND(D2658<>0,C2659<>0),(C2659-(C2659/C2683))+D2657,\nIF(C2683<1,0,(C2659-(C2659/C2683))))))","v":0},{"$f":"IF(AND(E2657=0,D2659=0),0,\nIF(AND(E2657<>0,D2659=0),E2657,\nIF(AND(E2658<>0,D2659<>0),(D2659-(D2659/D2683))+E2657,\nIF(D2683<1,0,(D2659-(D2659/D2683))))))","v":0},{"$f":"IF(AND(F2657=0,E2659=0),0,\nIF(AND(F2657<>0,E2659=0),F2657,\nIF(AND(F2658<>0,E2659<>0),(E2659-(E2659/E2683))+F2657,\nIF(E2683<1,0,(E2659-(E2659/E2683))))))","v":0},{"$f":"IF(AND(G2657=0,F2659=0),0,\nIF(AND(G2657<>0,F2659=0),G2657,\nIF(AND(G2658<>0,F2659<>0),(F2659-(F2659/F2683))+G2657,\nIF(F2683<1,0,(F2659-(F2659/F2683))))))","v":0},{"$f":"IF(AND(H2657=0,G2659=0),0,\nIF(AND(H2657<>0,G2659=0),H2657,\nIF(AND(H2658<>0,G2659<>0),(G2659-(G2659/G2683))+H2657,\nIF(G2683<1,0,(G2659-(G2659/G2683))))))","v":0},{"$f":"IF(AND(I2657=0,H2659=0),0,\nIF(AND(I2657<>0,H2659=0),I2657,\nIF(AND(I2658<>0,H2659<>0),(H2659-(H2659/H2683))+I2657,\nIF(H2683<1,0,(H2659-(H2659/H2683))))))","v":0},{"$f":"IF(AND(J2657=0,I2659=0),0,\nIF(AND(J2657<>0,I2659=0),J2657,\nIF(AND(J2658<>0,I2659<>0),(I2659-(I2659/I2683))+J2657,\nIF(I2683<1,0,(I2659-(I2659/I2683))))))","v":0},{"$f":"IF(AND(K2657=0,J2659=0),0,\nIF(AND(K2657<>0,J2659=0),K2657,\nIF(AND(K2658<>0,J2659<>0),(J2659-(J2659/J2683))+K2657,\nIF(J2683<1,0,(J2659-(J2659/J2683))))))","v":0},{"$f":"IF(AND(L2657=0,K2659=0),0,\nIF(AND(L2657<>0,K2659=0),L2657,\nIF(AND(L2658<>0,K2659<>0),(K2659-(K2659/K2683))+L2657,\nIF(K2683<1,0,(K2659-(K2659/K2683))))))","v":0},{"$f":"IF(AND(M2657=0,L2659=0),0,\nIF(AND(M2657<>0,L2659=0),M2657,\nIF(AND(M2658<>0,L2659<>0),(L2659-(L2659/L2683))+M2657,\nIF(L2683<1,0,(L2659-(L2659/L2683))))))","v":0},{"$f":"IF(AND(N2657=0,M2659=0),0,\nIF(AND(N2657<>0,M2659=0),N2657,\nIF(AND(N2658<>0,M2659<>0),(M2659-(M2659/M2683))+N2657,\nIF(M2683<1,0,(M2659-(M2659/M2683))))))","v":0},{"$f":"IF(AND(O2657=0,N2659=0),0,\nIF(AND(O2657<>0,N2659=0),O2657,\nIF(AND(O2658<>0,N2659<>0),(N2659-(N2659/N2683))+O2657,\nIF(N2683<1,0,(N2659-(N2659/N2683))))))","v":0},{"$f":"IF(AND(P2657=0,O2659=0),0,\nIF(AND(P2657<>0,O2659=0),P2657,\nIF(AND(P2658<>0,O2659<>0),(O2659-(O2659/O2683))+P2657,\nIF(O2683<1,0,(O2659-(O2659/O2683))))))","v":0},{"$f":"IF(AND(Q2657=0,P2659=0),0,\nIF(AND(Q2657<>0,P2659=0),Q2657,\nIF(AND(Q2658<>0,P2659<>0),(P2659-(P2659/P2683))+Q2657,\nIF(P2683<1,0,(P2659-(P2659/P2683))))))","v":0},{"$f":"IF(AND(R2657=0,Q2659=0),0,\nIF(AND(R2657<>0,Q2659=0),R2657,\nIF(AND(R2658<>0,Q2659<>0),(Q2659-(Q2659/Q2683))+R2657,\nIF(Q2683<1,0,(Q2659-(Q2659/Q2683))))))","v":0},{"$f":"IF(AND(S2657=0,R2659=0),0,\nIF(AND(S2657<>0,R2659=0),S2657,\nIF(AND(S2658<>0,R2659<>0),(R2659-(R2659/R2683))+S2657,\nIF(R2683<1,0,(R2659-(R2659/R2683))))))","v":0},{"$f":"IF(AND(T2657=0,S2659=0),0,\nIF(AND(T2657<>0,S2659=0),T2657,\nIF(AND(T2658<>0,S2659<>0),(S2659-(S2659/S2683))+T2657,\nIF(S2683<1,0,(S2659-(S2659/S2683))))))","v":0},{"$f":"IF(AND(U2657=0,T2659=0),0,\nIF(AND(U2657<>0,T2659=0),U2657,\nIF(AND(U2658<>0,T2659<>0),(T2659-(T2659/T2683))+U2657,\nIF(T2683<1,0,(T2659-(T2659/T2683))))))","v":0},{"$f":"IF(AND(V2657=0,U2659=0),0,\nIF(AND(V2657<>0,U2659=0),V2657,\nIF(AND(V2658<>0,U2659<>0),(U2659-(U2659/U2683))+V2657,\nIF(U2683<1,0,(U2659-(U2659/U2683))))))","v":0},{"$f":"IF(AND(W2657=0,V2659=0),0,\nIF(AND(W2657<>0,V2659=0),W2657,\nIF(AND(W2658<>0,V2659<>0),(V2659-(V2659/V2683))+W2657,\nIF(V2683<1,0,(V2659-(V2659/V2683))))))","v":0}]
[0,"Depreciated starting TAB",{"$f":"C2655","v":0},{"$f":"IF(C2684=\"n/a\",C2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(D2684=\"n/a\",D2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(E2684=\"n/a\",E2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(F2684=\"n/a\",F2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(G2684=\"n/a\",G2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(H2684=\"n/a\",H2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(I2684=\"n/a\",I2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(J2684=\"n/a\",J2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(K2684=\"n/a\",K2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(L2684=\"n/a\",L2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(M2684=\"n/a\",M2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(N2684=\"n/a\",N2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(O2684=\"n/a\",O2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(P2684=\"n/a\",P2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(Q2684=\"n/a\",Q2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(R2684=\"n/a\",R2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(S2684=\"n/a\",S2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(T2684=\"n/a\",T2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(U2684=\"n/a\",U2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(V2684=\"n/a\",V2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2661)","v":"Depreciated Net Capex 2006-07"},null,{"$f":"D2655","v":0},{"$f":"IF(D2685=\"n/a\",D2661,IFERROR(IF((OFFSET($C2661,0,$A2661))<0,\nMIN(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661)))),\nMAX(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2007-08",null,null,{"$f":"E2655","v":0},{"$f":"IF(E2686=\"n/a\",E2662,IFERROR(IF((OFFSET($C2662,0,$A2662))<0,\nMIN(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662)))),\nMAX(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2008-09",null,null,null,{"$f":"F2655","v":0},{"$f":"IF(F2687=\"n/a\",F2663,IFERROR(IF((OFFSET($C2663,0,$A2663))<0,\nMIN(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663)))),\nMAX(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2009-10",null,null,null,null,{"$f":"G2655","v":0},{"$f":"IF(G2688=\"n/a\",G2664,IFERROR(IF((OFFSET($C2664,0,$A2664))<0,\nMIN(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664)))),\nMAX(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2010-11",null,null,null,null,null,{"$f":"H2655","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2011-12",null,null,null,null,null,null,{"$f":"I2655","v":0},{"$f":"IF(I2690=\"n/a\",I2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2655","v":0},{"$f":"IF(J2691=\"n/a\",J2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2655","v":0},{"$f":"IF(K2692=\"n/a\",K2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2655","v":0},{"$f":"IF(L2693=\"n/a\",L2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2655","v":0},{"$f":"IF(M2694=\"n/a\",M2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2655","v":0},{"$f":"IF(N2695=\"n/a\",N2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2655","v":0},{"$f":"IF(O2696=\"n/a\",O2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2655","v":0},{"$f":"IF(P2697=\"n/a\",P2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2655","v":0},{"$f":"IF(Q2698=\"n/a\",Q2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2655","v":0},{"$f":"IF(R2699=\"n/a\",R2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2655","v":0},{"$f":"IF(S2700=\"n/a\",S2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2655","v":0},{"$f":"IF(T2701=\"n/a\",T2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2655","v":0},{"$f":"IF(U2702=\"n/a\",U2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0]
[19,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2655","v":0},{"$f":"IF(V2703=\"n/a\",V2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0}]
[20,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2655","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2683<1,D2657=0),0,\nIF(D2657=0,C2683-1,\nIF(C2683<1,D2658,\n(((C2683-1)*(C2659-(C2659/(C2683))))+(D2657*D2658))/(D2659))))","v":0},{"$f":"IF(AND(D2683<1,E2657=0),0,\nIF(E2657=0,D2683-1,\nIF(D2683<1,E2658,\n(((D2683-1)*(D2659-(D2659/(D2683))))+(E2657*E2658))/(E2659))))","v":0},{"$f":"IF(AND(E2683<1,F2657=0),0,\nIF(F2657=0,E2683-1,\nIF(E2683<1,F2658,\n(((E2683-1)*(E2659-(E2659/(E2683))))+(F2657*F2658))/(F2659))))","v":0},{"$f":"IF(AND(F2683<1,G2657=0),0,\nIF(G2657=0,F2683-1,\nIF(F2683<1,G2658,\n(((F2683-1)*(F2659-(F2659/(F2683))))+(G2657*G2658))/(G2659))))","v":0},{"$f":"IF(AND(G2683<1,H2657=0),0,\nIF(H2657=0,G2683-1,\nIF(G2683<1,H2658,\n(((G2683-1)*(G2659-(G2659/(G2683))))+(H2657*H2658))/(H2659))))","v":0},{"$f":"IF(AND(H2683<1,I2657=0),0,\nIF(I2657=0,H2683-1,\nIF(H2683<1,I2658,\n(((H2683-1)*(H2659-(H2659/(H2683))))+(I2657*I2658))/(I2659))))","v":0},{"$f":"IF(AND(I2683<1,J2657=0),0,\nIF(J2657=0,I2683-1,\nIF(I2683<1,J2658,\n(((I2683-1)*(I2659-(I2659/(I2683))))+(J2657*J2658))/(J2659))))","v":0},{"$f":"IF(AND(J2683<1,K2657=0),0,\nIF(K2657=0,J2683-1,\nIF(J2683<1,K2658,\n(((J2683-1)*(J2659-(J2659/(J2683))))+(K2657*K2658))/(K2659))))","v":0},{"$f":"IF(AND(K2683<1,L2657=0),0,\nIF(L2657=0,K2683-1,\nIF(K2683<1,L2658,\n(((K2683-1)*(K2659-(K2659/(K2683))))+(L2657*L2658))/(L2659))))","v":0},{"$f":"IF(AND(L2683<1,M2657=0),0,\nIF(M2657=0,L2683-1,\nIF(L2683<1,M2658,\n(((L2683-1)*(L2659-(L2659/(L2683))))+(M2657*M2658))/(M2659))))","v":0},{"$f":"IF(AND(M2683<1,N2657=0),0,\nIF(N2657=0,M2683-1,\nIF(M2683<1,N2658,\n(((M2683-1)*(M2659-(M2659/(M2683))))+(N2657*N2658))/(N2659))))","v":0},{"$f":"IF(AND(N2683<1,O2657=0),0,\nIF(O2657=0,N2683-1,\nIF(N2683<1,O2658,\n(((N2683-1)*(N2659-(N2659/(N2683))))+(O2657*O2658))/(O2659))))","v":0},{"$f":"IF(AND(O2683<1,P2657=0),0,\nIF(P2657=0,O2683-1,\nIF(O2683<1,P2658,\n(((O2683-1)*(O2659-(O2659/(O2683))))+(P2657*P2658))/(P2659))))","v":0},{"$f":"IF(AND(P2683<1,Q2657=0),0,\nIF(Q2657=0,P2683-1,\nIF(P2683<1,Q2658,\n(((P2683-1)*(P2659-(P2659/(P2683))))+(Q2657*Q2658))/(Q2659))))","v":0},{"$f":"IF(AND(Q2683<1,R2657=0),0,\nIF(R2657=0,Q2683-1,\nIF(Q2683<1,R2658,\n(((Q2683-1)*(Q2659-(Q2659/(Q2683))))+(R2657*R2658))/(R2659))))","v":0},{"$f":"IF(AND(R2683<1,S2657=0),0,\nIF(S2657=0,R2683-1,\nIF(R2683<1,S2658,\n(((R2683-1)*(R2659-(R2659/(R2683))))+(S2657*S2658))/(S2659))))","v":0},{"$f":"IF(AND(S2683<1,T2657=0),0,\nIF(T2657=0,S2683-1,\nIF(S2683<1,T2658,\n(((S2683-1)*(S2659-(S2659/(S2683))))+(T2657*T2658))/(T2659))))","v":0},{"$f":"IF(AND(T2683<1,U2657=0),0,\nIF(U2657=0,T2683-1,\nIF(T2683<1,U2658,\n(((T2683-1)*(T2659-(T2659/(T2683))))+(U2657*U2658))/(U2659))))","v":0},{"$f":"IF(AND(U2683<1,V2657=0),0,\nIF(V2657=0,U2683-1,\nIF(U2683<1,V2658,\n(((U2683-1)*(U2659-(U2659/(U2683))))+(V2657*V2658))/(V2659))))","v":0},{"$f":"IF(AND(V2683<1,W2657=0),0,\nIF(W2657=0,V2683-1,\nIF(V2683<1,W2658,\n(((V2683-1)*(V2659-(V2659/(V2683))))+(W2657*W2658))/(W2659))))","v":0}]
[null,"RL Start TAB",{"$f":"C2656","v":0},{"$f":"IF(C2684=\"n/a\",\"n/a\",MAX(0,C2684-1))","v":0},{"$f":"IF(D2684=\"n/a\",\"n/a\",MAX(0,D2684-1))","v":0},{"$f":"IF(E2684=\"n/a\",\"n/a\",MAX(0,E2684-1))","v":0},{"$f":"IF(F2684=\"n/a\",\"n/a\",MAX(0,F2684-1))","v":0},{"$f":"IF(G2684=\"n/a\",\"n/a\",MAX(0,G2684-1))","v":0},{"$f":"IF(H2684=\"n/a\",\"n/a\",MAX(0,H2684-1))","v":0},{"$f":"IF(I2684=\"n/a\",\"n/a\",MAX(0,I2684-1))","v":0},{"$f":"IF(J2684=\"n/a\",\"n/a\",MAX(0,J2684-1))","v":0},{"$f":"IF(K2684=\"n/a\",\"n/a\",MAX(0,K2684-1))","v":0},{"$f":"IF(L2684=\"n/a\",\"n/a\",MAX(0,L2684-1))","v":0},{"$f":"IF(M2684=\"n/a\",\"n/a\",MAX(0,M2684-1))","v":0},{"$f":"IF(N2684=\"n/a\",\"n/a\",MAX(0,N2684-1))","v":0},{"$f":"IF(O2684=\"n/a\",\"n/a\",MAX(0,O2684-1))","v":0},{"$f":"IF(P2684=\"n/a\",\"n/a\",MAX(0,P2684-1))","v":0},{"$f":"IF(Q2684=\"n/a\",\"n/a\",MAX(0,Q2684-1))","v":0},{"$f":"IF(R2684=\"n/a\",\"n/a\",MAX(0,R2684-1))","v":0},{"$f":"IF(S2684=\"n/a\",\"n/a\",MAX(0,S2684-1))","v":0},{"$f":"IF(T2684=\"n/a\",\"n/a\",MAX(0,T2684-1))","v":0},{"$f":"IF(U2684=\"n/a\",\"n/a\",MAX(0,U2684-1))","v":0},{"$f":"IF(V2684=\"n/a\",\"n/a\",MAX(0,V2684-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2661)","v":"RL Capex 2006-07"},null,{"$f":"D2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2007-08",null,null,{"$f":"E2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2008-09",null,null,null,{"$f":"F2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2009-10",null,null,null,null,{"$f":"G2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2010-11",null,null,null,null,null,{"$f":"H2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2011-12",null,null,null,null,null,null,{"$f":"I2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2012-13",null,null,null,null,null,null,null,{"$f":"J2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,null,null,null,null,null,null,{"$f":"K2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,null,null,null,null,null,null,{"$f":"L2656","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,null,null,null,null,null,null,{"$f":"M2656","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2656","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2656","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2656","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2656","v":0},0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2656","v":0},0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2656","v":0},0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2656","v":0},0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2656","v":0},0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2656","v":0},{"$f":"IF(V2703=\"n/a\",\"n/a\",MAX(0,V2703-1))","v":0}]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2656","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2656<>\"n/a\",C2656<>\"n/a\"),IF(SUM(C2659:C2681)=0,0,IF((SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681))<0,1,(SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2656<>\"n/a\",D2656<>\"n/a\"),IF(SUM(D2659:D2681)=0,0,IF((SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681))<0,1,(SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2656<>\"n/a\",E2656<>\"n/a\"),IF(SUM(E2659:E2681)=0,0,IF((SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681))<0,1,(SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input summary","index":13,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[53,4,53,5],[53,6,53,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[50,4,50,5],[50,6,50,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[47,4,47,5],[47,6,47,8],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[44,4,44,5],[44,6,44,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[41,4,41,5],[41,6,41,8],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[38,4,38,5],[38,6,38,8],[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[18,4,18,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - PTRM Input Summary - TNSP RFM - version 4.1"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('RAB remaining lives'!E8<>\"\",\n\"If remaining life values are required for the PTRM, additional inputs are required in the RAB remaining lives sheet\",\"\")","v":""},null,null,{"$f":"IF('TAB remaining lives'!D7<>\"\",\n\"If tax remaining life values are required for the PTRM, additional inputs are required in the TAB remaining lives sheet\",\"\")","v":""}]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2015-16 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!E7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"AC FILTERS"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A7,FALSE)","v":1.5165037831779149},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A7,FALSE)","v":1.5165037831779149},{"$f":"IF(OR($K7<0,AND($K7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":4.9246908779527825},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":6},null,{"$f":"HLOOKUP(IF('RFM input'!AA7=\"\",5,'RFM input'!AA7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2015-16"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!E8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A8,FALSE)","v":7.4875192078414194},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A8,FALSE)","v":7.4875192078414194},{"$f":"IF(OR($K8<0,AND($K8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31.232305290926785},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":5.9540254598790812},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":31.248161518615678}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!E9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A9,FALSE)","v":11.980171963635986},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A9,FALSE)","v":11.980171963635986},{"$f":"IF(OR($K9<0,AND($K9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.001614364765103},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":10.507025979439902},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":31.001632673083087}]
[6,10,null,null,{"$f":"'RFM input'!E10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"CABLE"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A10,FALSE)","v":571.18911514221327},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A10,FALSE)","v":571.18911514221327},{"$f":"IF(OR($K10<0,AND($K10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31.000952314267696},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":452.29817804620581},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":31.000988009175565}]
[7,11,null,null,{"$f":"'RFM input'!E11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A11,FALSE)","v":3.1348303177815233},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A11,FALSE)","v":3.1348303177815233},{"$f":"IF(OR($K11<0,AND($K11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":11},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":1.80801588176588},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":6}]
[8,12,null,null,{"$f":"'RFM input'!E12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A12,FALSE)","v":133.69916502172444},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A12,FALSE)","v":133.69916502172444},{"$f":"IF(OR($K12<0,AND($K12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":12.094297765604935},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":118.78471775486176},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":16.098208676413027}]
[9,13,null,null,{"$f":"'RFM input'!E13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"DC FILTER"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A13,FALSE)","v":3.7922260247642371E-2},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A13,FALSE)","v":3.7922260247642371E-2},{"$f":"IF(OR($K13<0,AND($K13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1.1234899525608544},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":0.11612472097351516},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":6.0747206962243547}]
[10,14,null,null,{"$f":"'RFM input'!E14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A14,FALSE)","v":2.6581614062783028},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A14,FALSE)","v":2.6581614062783028},{"$f":"IF(OR($K14<0,AND($K14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":34.331252488645262},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":2.2678426539600944},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":34.64620657943825}]
[11,15,null,null,{"$f":"'RFM input'!E15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"EASEMENT"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A15,FALSE)","v":9.7975749288946155},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A15,FALSE)","v":9.7975749288946155},{"$f":"IF(OR($K15<0,AND($K15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":7.7518266057265448},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":"n/a"}]
[12,16,null,null,{"$f":"'RFM input'!E16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A16,FALSE)","v":3.0896383919465666},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A16,FALSE)","v":3.0896383919465666},{"$f":"IF(OR($K16<0,AND($K16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":2.444517267036376},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":"n/a"}]
[13,17,null,null,{"$f":"'RFM input'!E17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A17,FALSE)","v":0.97247130711479068},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A17,FALSE)","v":0.97247130711479068},{"$f":"IF(OR($K17<0,AND($K17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":1},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":3.1580010734844057},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":5.9999999999999991}]
[14,18,null,null,{"$f":"'RFM input'!E18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A18,FALSE)","v":6.6827825908110324E-5},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A18,FALSE)","v":6.6827825908110324E-5},{"$f":"IF(OR($K18<0,AND($K18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":-1.7347234759768071E-18},{"$f":"IF(O$2=\"no\",\"n/a\",IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))))","v":8}]
[15,19,null,null,{"$f":"'RFM input'!E19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"OTHER"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A19,FALSE)","v":6.4980361669687839E-3},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A19,FALSE)","v":6.4980361669687839E-3},{"$f":"IF(OR($K19<0,AND($K19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":5},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":1.4492825718916964},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.9999999999999991}]
[16,20,null,null,{"$f":"'RFM input'!E20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A20,FALSE)","v":82.297956934054753},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A20,FALSE)","v":82.297956934054753},{"$f":"IF(OR($K20<0,AND($K20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":65.167493071743962},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":31}]
[17,21,null,null,{"$f":"'RFM input'!E21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A21,FALSE)","v":1.7766438549773125},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A21,FALSE)","v":1.7766438549773125},{"$f":"IF(OR($K21<0,AND($K21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":26},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":1.2122316007268368},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":16}]
[18,22,null,null,{"$f":"'RFM input'!E22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A22,FALSE)","v":3.5304261813038584},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A22,FALSE)","v":3.5304261813038584},{"$f":"IF(OR($K22<0,AND($K22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":7.0805704503036502},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":31}]
[19,23,null,null,{"$f":"'RFM input'!E23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A23,FALSE)","v":3.7329005039371621},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A23,FALSE)","v":3.7329005039371621},{"$f":"IF(OR($K23<0,AND($K23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":2.9558907267012886},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":31}]
[20,24,null,null,{"$f":"'RFM input'!E24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A24,FALSE)","v":0.24951967670594249},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A24,FALSE)","v":0.24951967670594249},{"$f":"IF(OR($K24<0,AND($K24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":0.25828798310941115},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":6}]
[21,25,null,null,{"$f":"'RFM input'!E25","v":"Asset Class 19"},null,{"$f":"Asset19","v":"VALVE HALL"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A25,FALSE)","v":31.737897344649809},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A25,FALSE)","v":31.737897344649809},{"$f":"IF(OR($K25<0,AND($K25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31.006013337435792},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":22.702429693304893},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.006174552029321}]
[22,26,null,null,{"$f":"'RFM input'!E26","v":"Asset Class 20"},null,{"$f":"Asset20","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A26,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A26,FALSE)","v":0},{"$f":"IF(OR($K26<0,AND($K26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[23,27,null,null,{"$f":"'RFM input'!E27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A27,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A27,FALSE)","v":0},{"$f":"IF(OR($K27<0,AND($K27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":0},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[24,28,null,null,{"$f":"'RFM input'!E28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A28,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A28,FALSE)","v":0},{"$f":"IF(OR($K28<0,AND($K28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":0},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[25,29,null,null,{"$f":"'RFM input'!E29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A29,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A29,FALSE)","v":0},{"$f":"IF(OR($K29<0,AND($K29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":0},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[26,30,null,null,{"$f":"'RFM input'!E30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A30,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A30,FALSE)","v":0},{"$f":"IF(OR($K30<0,AND($K30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":0},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[27,31,null,null,{"$f":"'RFM input'!E31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A31,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A31,FALSE)","v":0},{"$f":"IF(OR($K31<0,AND($K31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":0},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[28,32,null,null,{"$f":"'RFM input'!E32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A32,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A32,FALSE)","v":0},{"$f":"IF(OR($K32<0,AND($K32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":0},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[29,33,null,null,{"$f":"'RFM input'!E33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A33,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A33,FALSE)","v":0},{"$f":"IF(OR($K33<0,AND($K33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":0},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[30,34,null,null,{"$f":"'RFM input'!E34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A34,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A34,FALSE)","v":0},{"$f":"IF(OR($K34<0,AND($K34>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[31,35,null,null,{"$f":"'RFM input'!E35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A35,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A35,FALSE)","v":0},{"$f":"IF(OR($K35<0,AND($K35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[32,36,null,null,{"$f":"'RFM input'!E36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A36,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A36,FALSE)","v":0},{"$f":"IF(OR($K36<0,AND($K36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[33,37,null,null,{"$f":"'RFM input'!E37","v":"Asset Class 31"},null,{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A37,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A37,FALSE)","v":0},{"$f":"IF(OR($K37<0,AND($K37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[34,38,null,null,{"$f":"'RFM input'!E38","v":"Asset Class 32"},null,{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A38,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A38,FALSE)","v":0},{"$f":"IF(OR($K38<0,AND($K38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[35,39,null,null,{"$f":"'RFM input'!E39","v":"Asset Class 33"},null,{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A39,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A39,FALSE)","v":0},{"$f":"IF(OR($K39<0,AND($K39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[36,40,null,null,{"$f":"'RFM input'!E40","v":"Asset Class 34"},null,{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A40,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A40,FALSE)","v":0},{"$f":"IF(OR($K40<0,AND($K40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[37,41,null,null,{"$f":"'RFM input'!E41","v":"Asset Class 35"},null,{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A41,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A41,FALSE)","v":0},{"$f":"IF(OR($K41<0,AND($K41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[38,42,null,null,{"$f":"'RFM input'!E42","v":"Asset Class 36"},null,{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A42,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A42,FALSE)","v":0},{"$f":"IF(OR($K42<0,AND($K42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[39,43,null,null,{"$f":"'RFM input'!E43","v":"Asset Class 37"},null,{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A43,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A43,FALSE)","v":0},{"$f":"IF(OR($K43<0,AND($K43>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":0},{"$f":"IF(OR($N43<0,AND($N43>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[40,44,null,null,{"$f":"'RFM input'!E44","v":"Asset Class 38"},null,{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A44,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A44,FALSE)","v":0},{"$f":"IF(OR($K44<0,AND($K44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[41,45,null,null,{"$f":"'RFM input'!E45","v":"Asset Class 39"},null,{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A45,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A45,FALSE)","v":0},{"$f":"IF(OR($K45<0,AND($K45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[42,46,null,null,{"$f":"'RFM input'!E46","v":"Asset Class 40"},null,{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A46,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A46,FALSE)","v":0},{"$f":"IF(OR($K46<0,AND($K46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[43,47,null,null,{"$f":"'RFM input'!E47","v":"Asset Class 41"},null,{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A47,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A47,FALSE)","v":0},{"$f":"IF(OR($K47<0,AND($K47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[44,48,null,null,{"$f":"'RFM input'!E48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A48,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A48,FALSE)","v":0},{"$f":"IF(OR($K48<0,AND($K48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[45,49,null,null,{"$f":"'RFM input'!E49","v":"Asset Class 43"},null,{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A49,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A49,FALSE)","v":0},{"$f":"IF(OR($K49<0,AND($K49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[46,50,null,null,{"$f":"'RFM input'!E50","v":"Asset Class 44"},null,{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A50,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A50,FALSE)","v":0},{"$f":"IF(OR($K50<0,AND($K50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[47,51,null,null,{"$f":"'RFM input'!E51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A51,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A51,FALSE)","v":0},{"$f":"IF(OR($K51<0,AND($K51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[48,52,null,null,{"$f":"'RFM input'!E52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A52,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A52,FALSE)","v":0},{"$f":"IF(OR($K52<0,AND($K52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[49,53,null,null,{"$f":"'RFM input'!E53","v":"Asset Class 47"},null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},{"$f":"Asset47","v":"Spare straight-line tax asset class"},{"$f":"Asset47","v":"Spare straight-line tax asset class"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A53,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A53,FALSE)","v":0},{"$f":"IF(OR($K53<0,AND($K53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[50,54,null,null,{"$f":"'RFM input'!E54","v":"Asset Class 48"},null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},{"$f":"Asset48","v":"BUILDING INSTALLATION"},{"$f":"Asset48","v":"BUILDING INSTALLATION"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A54,FALSE)","v":17.743980047643667},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A54,FALSE)","v":17.743980047643667},{"$f":"IF(OR($K54<0,AND($K54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":31.005095065042951},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":14.049717418556618},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":31.00504687915689}]
[51,55,null,null,{"$f":"'RFM input'!E55","v":"Asset Class 49"},null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A55,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A55,FALSE)","v":0},{"$f":"IF(OR($K55<0,AND($K55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":0},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[52,56,null,null,{"$f":"'RFM input'!E56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$632:$Q$683,A56,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1312:$Q$1363,A56,FALSE)","v":0},{"$f":"IF(OR($K56<0,AND($K56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":886.63896313812177},{"$f":"SUM(K7:K56)","v":886.63896313812177},null,null,{"$f":"SUM(N7:N56)","v":724.89086983762456}]

{"sheet":"Inputs working","index":14,"n_rows":606,"n_cols":20,"rows_kept":606,"cut":false,"hidden":false,"merged":[[3,4,3,7]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Inputs working\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Basslink - Inputs working - TNSP RFM - version 4.1"}]
[]
[null,"Movements in Capitalised Provisions"]
[]
[null,null,"Actual Capital Expenditure – As Incurred: before movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"}]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"}]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"}]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"}]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"}]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"}]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"}]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"}]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"}]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"}]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"}]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"}]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"}]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"}]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"}]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"}]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"}]
[null,null,{"$f":"'RFM input'!$F$26","v":0}]
[null,null,{"$f":"'RFM input'!$F$27","v":0}]
[null,null,{"$f":"'RFM input'!$F$28","v":0}]
[null,null,{"$f":"'RFM input'!$F$29","v":0}]
[null,null,{"$f":"'RFM input'!$F$30","v":0}]
[null,null,{"$f":"'RFM input'!$F$31","v":0}]
[null,null,{"$f":"'RFM input'!$F$32","v":0}]
[null,null,{"$f":"'RFM input'!$F$33","v":0}]
[null,null,{"$f":"'RFM input'!$F$34","v":0}]
[null,null,{"$f":"'RFM input'!$F$35","v":0}]
[null,null,{"$f":"'RFM input'!$F$36","v":0}]
[null,null,{"$f":"'RFM input'!$F$37","v":0}]
[null,null,{"$f":"'RFM input'!$F$38","v":0}]
[null,null,{"$f":"'RFM input'!$F$39","v":0}]
[null,null,{"$f":"'RFM input'!$F$40","v":0}]
[null,null,{"$f":"'RFM input'!$F$41","v":0}]
[null,null,{"$f":"'RFM input'!$F$42","v":0}]
[null,null,{"$f":"'RFM input'!$F$43","v":0}]
[null,null,{"$f":"'RFM input'!$F$44","v":0}]
[null,null,{"$f":"'RFM input'!$F$45","v":0}]
[null,null,{"$f":"'RFM input'!$F$46","v":0}]
[null,null,{"$f":"'RFM input'!$F$47","v":0}]
[null,null,{"$f":"'RFM input'!$F$48","v":0}]
[null,null,{"$f":"'RFM input'!$F$49","v":0}]
[null,null,{"$f":"'RFM input'!$F$50","v":0}]
[null,null,{"$f":"'RFM input'!$F$51","v":0}]
[null,null,{"$f":"'RFM input'!$F$52","v":0}]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"}]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"}]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"}]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"}]
[null,null,"Total",null,null,null,{"$f":"SUM(G8:G57)","v":0},{"$f":"SUM(H8:H57)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"}]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"}]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"}]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"}]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"}]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"}]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"}]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"}]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"}]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"}]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"}]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"}]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"}]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"}]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"}]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"}]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"}]
[null,null,{"$f":"'RFM input'!$F$26","v":0}]
[null,null,{"$f":"'RFM input'!$F$27","v":0}]
[null,null,{"$f":"'RFM input'!$F$28","v":0}]
[null,null,{"$f":"'RFM input'!$F$29","v":0}]
[null,null,{"$f":"'RFM input'!$F$30","v":0}]
[null,null,{"$f":"'RFM input'!$F$31","v":0}]
[null,null,{"$f":"'RFM input'!$F$32","v":0}]
[null,null,{"$f":"'RFM input'!$F$33","v":0}]
[null,null,{"$f":"'RFM input'!$F$34","v":0}]
[null,null,{"$f":"'RFM input'!$F$35","v":0}]
[null,null,{"$f":"'RFM input'!$F$36","v":0}]
[null,null,{"$f":"'RFM input'!$F$37","v":0}]
[null,null,{"$f":"'RFM input'!$F$38","v":0}]
[null,null,{"$f":"'RFM input'!$F$39","v":0}]
[null,null,{"$f":"'RFM input'!$F$40","v":0}]
[null,null,{"$f":"'RFM input'!$F$41","v":0}]
[null,null,{"$f":"'RFM input'!$F$42","v":0}]
[null,null,{"$f":"'RFM input'!$F$43","v":0}]
[null,null,{"$f":"'RFM input'!$F$44","v":0}]
[null,null,{"$f":"'RFM input'!$F$45","v":0}]
[null,null,{"$f":"'RFM input'!$F$46","v":0}]
[null,null,{"$f":"'RFM input'!$F$47","v":0}]
[null,null,{"$f":"'RFM input'!$F$48","v":0}]
[null,null,{"$f":"'RFM input'!$F$49","v":0}]
[null,null,{"$f":"'RFM input'!$F$50","v":0}]
[null,null,{"$f":"'RFM input'!$F$51","v":0}]
[null,null,{"$f":"'RFM input'!$F$52","v":0}]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"}]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"}]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"}]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"}]
[null,null,"Total",null,null,null,{"$f":"SUM(G63:G112)","v":0},{"$f":"SUM(H63:H112)","v":0},{"$f":"SUM(I63:I112)","v":0},{"$f":"SUM(J63:J112)","v":0},{"$f":"SUM(K63:K112)","v":0},{"$f":"SUM(L63:L112)","v":0},{"$f":"SUM(M63:M112)","v":0},{"$f":"SUM(N63:N112)","v":0},{"$f":"SUM(O63:O112)","v":0},{"$f":"SUM(P63:P112)","v":0},{"$f":"SUM(Q63:Q112)","v":0}]
[]
[]
[null,null,"Actual Capital Expenditure – As Incurred: after movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"},null,null,null,{"$f":"G8-G63","v":0},{"$f":"H8-H63","v":0},0,0,0,0,{"$f":"M8-M63","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"},null,null,null,{"$f":"G9-G64","v":0},0,0,0,0,0,{"$f":"M9-M64","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"G10-G65","v":0},0,0,0,0,0,{"$f":"M10-M65","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"},null,null,null,{"$f":"G11-G66","v":0},0,0,0,0,0,{"$f":"M11-M66","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"},null,null,null,{"$f":"G12-G67","v":0},0,0,0,0,0,{"$f":"M12-M67","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"G13-G68","v":0},0,0,0,0,0,{"$f":"M13-M68","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"},null,null,null,{"$f":"G14-G69","v":0},0,0,0,0,0,{"$f":"M14-M69","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"},null,null,null,{"$f":"G15-G70","v":0},0,0,0,0,0,{"$f":"M15-M70","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"},null,null,null,{"$f":"G16-G71","v":0},0,0,0,0,0,{"$f":"M16-M71","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"},null,null,null,{"$f":"G17-G72","v":0},0,0,0,0,0,{"$f":"M17-M72","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"},null,null,null,{"$f":"G18-G73","v":0},0,0,0,0,0,{"$f":"M18-M73","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"},null,null,null,{"$f":"G19-G74","v":0},0,0,0,0,0,{"$f":"M19-M74","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"},null,null,null,{"$f":"G20-G75","v":0},0,0,0,0,0,{"$f":"M20-M75","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"},null,null,null,{"$f":"G21-G76","v":0},0,0,0,0,0,{"$f":"M21-M76","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"G22-G77","v":0},0,0,0,0,0,{"$f":"M22-M77","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"G23-G78","v":0},0,0,0,0,0,{"$f":"M23-M78","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"G24-G79","v":0},0,0,0,0,0,{"$f":"M24-M79","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"},null,null,null,{"$f":"G25-G80","v":0},0,0,0,0,0,{"$f":"M25-M80","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"},null,null,null,{"$f":"G26-G81","v":0},0,0,0,0,0,{"$f":"M26-M81","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$26","v":0},null,null,null,{"$f":"G27-G82","v":0},0,0,0,0,0,{"$f":"M27-M82","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$27","v":0},null,null,null,{"$f":"G28-G83","v":0},0,0,0,0,0,{"$f":"M28-M83","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$28","v":0},null,null,null,{"$f":"G29-G84","v":0},0,0,0,0,0,{"$f":"M29-M84","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$29","v":0},null,null,null,{"$f":"G30-G85","v":0},0,0,0,0,0,{"$f":"M30-M85","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$30","v":0},null,null,null,{"$f":"G31-G86","v":0},0,0,0,0,0,{"$f":"M31-M86","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$31","v":0},null,null,null,{"$f":"G32-G87","v":0},0,0,0,0,0,{"$f":"M32-M87","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$32","v":0},null,null,null,{"$f":"G33-G88","v":0},0,0,0,0,0,{"$f":"M33-M88","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$33","v":0},null,null,null,{"$f":"G34-G89","v":0},0,0,0,0,0,{"$f":"M34-M89","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$34","v":0},null,null,null,{"$f":"G35-G90","v":0},0,0,0,0,0,{"$f":"M35-M90","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$35","v":0},null,null,null,{"$f":"G36-G91","v":0},0,0,0,0,0,{"$f":"M36-M91","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$36","v":0},null,null,null,{"$f":"G37-G92","v":0},0,0,0,0,0,{"$f":"M37-M92","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$37","v":0},null,null,null,{"$f":"G38-G93","v":0},0,0,0,0,0,{"$f":"M38-M93","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$38","v":0},null,null,null,{"$f":"G39-G94","v":0},0,0,0,0,0,{"$f":"M39-M94","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$39","v":0},null,null,null,{"$f":"G40-G95","v":0},0,0,0,0,0,{"$f":"M40-M95","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$40","v":0},null,null,null,{"$f":"G41-G96","v":0},0,0,0,0,0,{"$f":"M41-M96","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$41","v":0},null,null,null,{"$f":"G42-G97","v":0},0,0,0,0,0,{"$f":"M42-M97","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$42","v":0},null,null,null,{"$f":"G43-G98","v":0},0,0,0,0,0,{"$f":"M43-M98","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$43","v":0},null,null,null,{"$f":"G44-G99","v":0},0,0,0,0,0,{"$f":"M44-M99","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$44","v":0},null,null,null,{"$f":"G45-G100","v":0},0,0,0,0,0,{"$f":"M45-M100","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$45","v":0},null,null,null,{"$f":"G46-G101","v":0},0,0,0,0,0,{"$f":"M46-M101","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$46","v":0},null,null,null,{"$f":"G47-G102","v":0},0,0,0,0,0,{"$f":"M47-M102","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$47","v":0},null,null,null,{"$f":"G48-G103","v":0},0,0,0,0,0,{"$f":"M48-M103","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$48","v":0},null,null,null,{"$f":"G49-G104","v":0},0,0,0,0,0,{"$f":"M49-M104","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$49","v":0},null,null,null,{"$f":"G50-G105","v":0},0,0,0,0,0,{"$f":"M50-M105","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$50","v":0},null,null,null,{"$f":"G51-G106","v":0},0,0,0,0,0,{"$f":"M51-M106","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$51","v":0},null,null,null,{"$f":"G52-G107","v":0},0,0,0,0,0,{"$f":"M52-M107","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$52","v":0},null,null,null,{"$f":"G53-G108","v":0},0,0,0,0,0,{"$f":"M53-M108","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"G54-G109","v":0},0,0,0,0,0,{"$f":"M54-M109","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"G55-G110","v":0},0,0,0,0,0,{"$f":"M55-M110","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"G56-G111","v":0},0,0,0,0,0,{"$f":"M56-M111","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"},null,null,null,{"$f":"G57-G112","v":0},0,0,0,0,0,{"$f":"M57-M112","v":0},0,0,0,0]
[null,null,"Total",null,null,null,{"$f":"SUM(G118:G167)","v":0},{"$f":"SUM(H118:H167)","v":0},{"$f":"SUM(I118:I167)","v":0},{"$f":"SUM(J118:J167)","v":0},{"$f":"SUM(K118:K167)","v":0},{"$f":"SUM(L118:L167)","v":0},0,0,0,0,0]
[]
[]
[null,null,"Actual Capital Expenditure – As Commissioned: before movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"}]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"}]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"}]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"}]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"}]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"}]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"}]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"}]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"}]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"}]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"}]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"}]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"}]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"}]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"}]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"}]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"}]
[null,null,{"$f":"'RFM input'!$F$26","v":0}]
[null,null,{"$f":"'RFM input'!$F$27","v":0}]
[null,null,{"$f":"'RFM input'!$F$28","v":0}]
[null,null,{"$f":"'RFM input'!$F$29","v":0}]
[null,null,{"$f":"'RFM input'!$F$30","v":0}]
[null,null,{"$f":"'RFM input'!$F$31","v":0}]
[null,null,{"$f":"'RFM input'!$F$32","v":0}]
[null,null,{"$f":"'RFM input'!$F$33","v":0}]
[null,null,{"$f":"'RFM input'!$F$34","v":0}]
[null,null,{"$f":"'RFM input'!$F$35","v":0}]
[null,null,{"$f":"'RFM input'!$F$36","v":0}]
[null,null,{"$f":"'RFM input'!$F$37","v":0}]
[null,null,{"$f":"'RFM input'!$F$38","v":0}]
[null,null,{"$f":"'RFM input'!$F$39","v":0}]
[null,null,{"$f":"'RFM input'!$F$40","v":0}]
[null,null,{"$f":"'RFM input'!$F$41","v":0}]
[null,null,{"$f":"'RFM input'!$F$42","v":0}]
[null,null,{"$f":"'RFM input'!$F$43","v":0}]
[null,null,{"$f":"'RFM input'!$F$44","v":0}]
[null,null,{"$f":"'RFM input'!$F$45","v":0}]
[null,null,{"$f":"'RFM input'!$F$46","v":0}]
[null,null,{"$f":"'RFM input'!$F$47","v":0}]
[null,null,{"$f":"'RFM input'!$F$48","v":0}]
[null,null,{"$f":"'RFM input'!$F$49","v":0}]
[null,null,{"$f":"'RFM input'!$F$50","v":0}]
[null,null,{"$f":"'RFM input'!$F$51","v":0}]
[null,null,{"$f":"'RFM input'!$F$52","v":0}]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"}]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"}]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"}]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"}]
[null,null,"Total",null,null,null,{"$f":"SUM(G173:G222)","v":0},{"$f":"SUM(H173:H222)","v":0},{"$f":"SUM(I173:I222)","v":0},{"$f":"SUM(J173:J222)","v":0},{"$f":"SUM(K173:K222)","v":0},{"$f":"SUM(L173:L222)","v":0},{"$f":"SUM(M173:M222)","v":0},{"$f":"SUM(N173:N222)","v":0},{"$f":"SUM(O173:O222)","v":0},{"$f":"SUM(P173:P222)","v":0},{"$f":"SUM(Q173:Q222)","v":0}]
[]
[]
[null,null,"Movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"}]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"}]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"}]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"}]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"}]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"}]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"}]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"}]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"}]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"}]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"}]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"}]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"}]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"}]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"}]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"}]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"}]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"}]
[null,null,{"$f":"'RFM input'!$F$26","v":0}]
[null,null,{"$f":"'RFM input'!$F$27","v":0}]
[null,null,{"$f":"'RFM input'!$F$28","v":0}]
[null,null,{"$f":"'RFM input'!$F$29","v":0}]
[null,null,{"$f":"'RFM input'!$F$30","v":0}]
[null,null,{"$f":"'RFM input'!$F$31","v":0}]
[null,null,{"$f":"'RFM input'!$F$32","v":0}]
[null,null,{"$f":"'RFM input'!$F$33","v":0}]
[null,null,{"$f":"'RFM input'!$F$34","v":0}]
[null,null,{"$f":"'RFM input'!$F$35","v":0}]
[null,null,{"$f":"'RFM input'!$F$36","v":0}]
[null,null,{"$f":"'RFM input'!$F$37","v":0}]
[null,null,{"$f":"'RFM input'!$F$38","v":0}]
[null,null,{"$f":"'RFM input'!$F$39","v":0}]
[null,null,{"$f":"'RFM input'!$F$40","v":0}]
[null,null,{"$f":"'RFM input'!$F$41","v":0}]
[null,null,{"$f":"'RFM input'!$F$42","v":0}]
[null,null,{"$f":"'RFM input'!$F$43","v":0}]
[null,null,{"$f":"'RFM input'!$F$44","v":0}]
[null,null,{"$f":"'RFM input'!$F$45","v":0}]
[null,null,{"$f":"'RFM input'!$F$46","v":0}]
[null,null,{"$f":"'RFM input'!$F$47","v":0}]
[null,null,{"$f":"'RFM input'!$F$48","v":0}]
[null,null,{"$f":"'RFM input'!$F$49","v":0}]
[null,null,{"$f":"'RFM input'!$F$50","v":0}]
[null,null,{"$f":"'RFM input'!$F$51","v":0}]
[null,null,{"$f":"'RFM input'!$F$52","v":0}]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"}]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"}]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"}]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"}]
[null,null,"Total",null,null,null,{"$f":"SUM(G228:G277)","v":0},{"$f":"SUM(H228:H277)","v":0},{"$f":"SUM(I228:I277)","v":0},{"$f":"SUM(J228:J277)","v":0},{"$f":"SUM(K228:K277)","v":0},{"$f":"SUM(L228:L277)","v":0},{"$f":"SUM(M228:M277)","v":0},{"$f":"SUM(N228:N277)","v":0},{"$f":"SUM(O228:O277)","v":0},{"$f":"SUM(P228:P277)","v":0},{"$f":"SUM(Q228:Q277)","v":0}]
[]
[]
[null,null,"Actual Capital Expenditure – As Commissioned: after movements in capitalised provisions ($m Nominal)"]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G$60","v":"2005-06"},{"$f":"'RFM input'!H$60","v":"2006-07"},{"$f":"'RFM input'!I$60","v":"2007-08"},{"$f":"'RFM input'!J$60","v":"2008-09"},{"$f":"'RFM input'!K$60","v":"2009-10"},{"$f":"'RFM input'!L$60","v":"2010-11"},{"$f":"'RFM input'!M$60","v":"2011-12"},{"$f":"'RFM input'!N$60","v":"2012-13"},{"$f":"'RFM input'!O$60","v":"2013-14"},{"$f":"'RFM input'!P$60","v":"2014-15"},{"$f":"'RFM input'!Q$60","v":"2015-16"}]
[null,null,{"$f":"'RFM input'!$F$7","v":"AC FILTERS"},null,null,null,{"$f":"G173-G228","v":0},{"$f":"H173-H228","v":0},0,0,0,0,{"$f":"M173-M228","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$8","v":"AC SWITCHYARD"},null,null,null,{"$f":"G174-G229","v":0},0,0,0,0,0,{"$f":"M174-M229","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$9","v":"AUXILIARY SYSTEMS"},null,null,null,{"$f":"G175-G230","v":0},0,0,0,0,0,{"$f":"M175-M230","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$10","v":"CABLE"},null,null,null,{"$f":"G176-G231","v":0},0,0,0,0,0,{"$f":"M176-M231","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$11","v":"CONTROL SYSTEM"},null,null,null,{"$f":"G177-G232","v":0},0,0,0,0,0,{"$f":"M177-M232","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$12","v":"CONVERTER TRANSFORMER"},null,null,null,{"$f":"G178-G233","v":0},0,0,0,0,0,{"$f":"M178-M233","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$13","v":"DC FILTER"},null,null,null,{"$f":"G179-G234","v":0},0,0,0,0,0,{"$f":"M179-M234","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$14","v":"DC SWITCHYARD"},null,null,null,{"$f":"G180-G235","v":0},0,0,0,0,0,{"$f":"M180-M235","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$15","v":"EASEMENT"},null,null,null,{"$f":"G181-G236","v":0},0,0,0,0,0,{"$f":"M181-M236","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$16","v":"FREEHOLD LAND"},null,null,null,{"$f":"G182-G237","v":0},0,0,0,0,0,{"$f":"M182-M237","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$17","v":"MEASURING DEVICES"},null,null,null,{"$f":"G183-G238","v":0},0,0,0,0,0,{"$f":"M183-M238","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$18","v":"MOTOR VEHICLES"},null,null,null,{"$f":"G184-G239","v":0},0,0,0,0,0,{"$f":"M184-M239","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$19","v":"OTHER"},null,null,null,{"$f":"G185-G240","v":0},0,0,0,0,0,{"$f":"M185-M240","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$20","v":"OVERHEAD LINES"},null,null,null,{"$f":"G186-G241","v":0},0,0,0,0,0,{"$f":"M186-M241","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$21","v":"SMOOTHING REACTOR"},null,null,null,{"$f":"G187-G242","v":0},0,0,0,0,0,{"$f":"M187-M242","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$22","v":"STATION POWER SUPPLY"},null,null,null,{"$f":"G188-G243","v":0},0,0,0,0,0,{"$f":"M188-M243","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$23","v":"SWITCHYARD COMPONENTS"},null,null,null,{"$f":"G189-G244","v":0},0,0,0,0,0,{"$f":"M189-M244","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$24","v":"VALVE COOLING"},null,null,null,{"$f":"G190-G245","v":0},0,0,0,0,0,{"$f":"M190-M245","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$25","v":"VALVE HALL"},null,null,null,{"$f":"G191-G246","v":0},0,0,0,0,0,{"$f":"M191-M246","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$26","v":0},null,null,null,{"$f":"G192-G247","v":0},0,0,0,0,0,{"$f":"M192-M247","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$27","v":0},null,null,null,{"$f":"G193-G248","v":0},0,0,0,0,0,{"$f":"M193-M248","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$28","v":0},null,null,null,{"$f":"G194-G249","v":0},0,0,0,0,0,{"$f":"M194-M249","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$29","v":0},null,null,null,{"$f":"G195-G250","v":0},0,0,0,0,0,{"$f":"M195-M250","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$30","v":0},null,null,null,{"$f":"G196-G251","v":0},0,0,0,0,0,{"$f":"M196-M251","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$31","v":0},null,null,null,{"$f":"G197-G252","v":0},0,0,0,0,0,{"$f":"M197-M252","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$32","v":0},null,null,null,{"$f":"G198-G253","v":0},0,0,0,0,0,{"$f":"M198-M253","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$33","v":0},null,null,null,{"$f":"G199-G254","v":0},0,0,0,0,0,{"$f":"M199-M254","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$34","v":0},null,null,null,{"$f":"G200-G255","v":0},0,0,0,0,0,{"$f":"M200-M255","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$35","v":0},null,null,null,{"$f":"G201-G256","v":0},0,0,0,0,0,{"$f":"M201-M256","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$36","v":0},null,null,null,{"$f":"G202-G257","v":0},0,0,0,0,0,{"$f":"M202-M257","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$37","v":0},null,null,null,{"$f":"G203-G258","v":0},0,0,0,0,0,{"$f":"M203-M258","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$38","v":0},null,null,null,{"$f":"G204-G259","v":0},0,0,0,0,0,{"$f":"M204-M259","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$39","v":0},null,null,null,{"$f":"G205-G260","v":0},0,0,0,0,0,{"$f":"M205-M260","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$40","v":0},null,null,null,{"$f":"G206-G261","v":0},0,0,0,0,0,{"$f":"M206-M261","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$41","v":0},null,null,null,{"$f":"G207-G262","v":0},0,0,0,0,0,{"$f":"M207-M262","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$42","v":0},null,null,null,{"$f":"G208-G263","v":0},0,0,0,0,0,{"$f":"M208-M263","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$43","v":0},null,null,null,{"$f":"G209-G264","v":0},0,0,0,0,0,{"$f":"M209-M264","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$44","v":0},null,null,null,{"$f":"G210-G265","v":0},0,0,0,0,0,{"$f":"M210-M265","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$45","v":0},null,null,null,{"$f":"G211-G266","v":0},0,0,0,0,0,{"$f":"M211-M266","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$46","v":0},null,null,null,{"$f":"G212-G267","v":0},0,0,0,0,0,{"$f":"M212-M267","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$47","v":0},null,null,null,{"$f":"G213-G268","v":0},0,0,0,0,0,{"$f":"M213-M268","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$48","v":0},null,null,null,{"$f":"G214-G269","v":0},0,0,0,0,0,{"$f":"M214-M269","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$49","v":0},null,null,null,{"$f":"G215-G270","v":0},0,0,0,0,0,{"$f":"M215-M270","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$50","v":0},null,null,null,{"$f":"G216-G271","v":0},0,0,0,0,0,{"$f":"M216-M271","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$51","v":0},null,null,null,{"$f":"G217-G272","v":0},0,0,0,0,0,{"$f":"M217-M272","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$52","v":0},null,null,null,{"$f":"G218-G273","v":0},0,0,0,0,0,{"$f":"M218-M273","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$53","v":"Spare straight-line tax asset class"},null,null,null,{"$f":"G219-G274","v":0},0,0,0,0,0,{"$f":"M219-M274","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$54","v":"BUILDING INSTALLATION"},null,null,null,{"$f":"G220-G275","v":0},0,0,0,0,0,{"$f":"M220-M275","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$55","v":"IN-HOUSE SOFTWARE"},null,null,null,{"$f":"G221-G276","v":0},0,0,0,0,0,{"$f":"M221-M276","v":0},0,0,0,0]
[null,null,{"$f":"'RFM input'!$F$56","v":"Equity raising costs"},null,null,null,{"$f":"G222-G277","v":0},0,0,0,0,0,{"$f":"M222-M277","v":0},0,0,0,0]
[null,null,"Total",null,null,null,{"$f":"SUM(G283:G332)","v":0},{"$f":"SUM(H283:H332)","v":0},{"$f":"SUM(I283:I332)","v":0},{"$f":"SUM(J283:J332)","v":0},{"$f":"SUM(K283:K332)","v":0},{"$f":"SUM(L283:L332)","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Other Final Year Adjustments - True-up for Previous Adjustment Estimate"]
[]
[null,{"$f":"\"Final year (\"&$P$339&\") Asset Adjustments ($m Nominal)\"","v":"Final year (2005-06) Asset Adjustments ($m Nominal)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEN('RFM input'!$Z$7)>4,CONCATENATE(LEFT('RFM input'!$Z$7,4)-1&\"-\"&IF('RFM input'!$Z$7>\"2009-10\",,\"0\")&RIGHT('RFM input'!$Z$7,2)-1),'RFM input'!$Z$7-1)&\"\"","v":"2005-06"},{"$f":"IF(LEN('RFM input'!$Z$7)>4,CONCATENATE(LEFT('RFM input'!$Z$7,4)+('RFM input'!$AA$7-1)&\"-\"&RIGHT('RFM input'!$Z$7,2)+('RFM input'!$AA$7-1)),'RFM input'!$Z$7+('RFM input'!$AA$7-1))","v":"2014-15"}]
[null,"Asset class","Other Final Year Adjustments (As Incurred)","Other Final Year Adjustments (As Commissioned)",null," Forecast Group 3 Asset Roll in","Prudent Group 3 Asset Roll in","Other Final Year Adjustments Before Group 3 Roll In (As Incurred)","Other Final Year Adjustments  Before Group 3 Roll In (As Commissioned)"]
[null,{"$f":"Asset1","v":"AC FILTERS"},{"$f":"SUM($F341,H341)","v":0},{"$f":"SUM($F341,I341)","v":0}]
[null,{"$f":"Asset2","v":"AC SWITCHYARD"},0,0]
[null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},0,0]
[null,{"$f":"Asset4","v":"CABLE"},0,0]
[null,{"$f":"Asset5","v":"CONTROL SYSTEM"},0,0]
[null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},0,0]
[null,{"$f":"Asset7","v":"DC FILTER"},0,0]
[null,{"$f":"Asset8","v":"DC SWITCHYARD"},0,0]
[null,{"$f":"Asset9","v":"EASEMENT"},0,0]
[null,{"$f":"Asset10","v":"FREEHOLD LAND"},0,0]
[null,{"$f":"Asset11","v":"MEASURING DEVICES"},0,0]
[null,{"$f":"Asset12","v":"MOTOR VEHICLES"},0,0]
[null,{"$f":"Asset13","v":"OTHER"},0,0]
[null,{"$f":"Asset14","v":"OVERHEAD LINES"},0,0]
[null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},0,0]
[null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},0,0]
[null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},0,0]
[null,{"$f":"Asset18","v":"VALVE COOLING"},0,0]
[null,{"$f":"Asset19","v":"VALVE HALL"},0,0]
[null,{"$f":"Asset20","v":0},0,0]
[null,{"$f":"Asset21","v":0},0,0]
[null,{"$f":"Asset22","v":0},0,0]
[null,{"$f":"Asset23","v":0},0,0]
[null,{"$f":"Asset24","v":0},0,0]
[null,{"$f":"Asset25","v":0},0,0]
[null,{"$f":"Asset26","v":0},0,0]
[null,{"$f":"Asset27","v":0},0,0]
[null,{"$f":"Asset28","v":0},0,0]
[null,{"$f":"Asset29","v":0},0,0]
[null,{"$f":"Asset30","v":0},0,0]
[null,{"$f":"Asset31","v":0},0,0]
[null,{"$f":"Asset32","v":0},0,0]
[null,{"$f":"Asset33","v":0},{"$f":"SUM($F373,H373)","v":0},{"$f":"SUM($F373,I373)","v":0}]
[null,{"$f":"Asset34","v":0},0,0]
[null,{"$f":"Asset35","v":0},0,0]
[null,{"$f":"Asset36","v":0},0,0]
[null,{"$f":"Asset37","v":0},0,0]
[null,{"$f":"Asset38","v":0},0,0]
[null,{"$f":"Asset39","v":0},0,0]
[null,{"$f":"Asset40","v":0},0,0]
[null,{"$f":"Asset41","v":0},0,0]
[null,{"$f":"Asset42","v":0},0,0]
[null,{"$f":"Asset43","v":0},0,0]
[null,{"$f":"Asset44","v":0},0,0]
[null,{"$f":"Asset45","v":0},0,0]
[null,{"$f":"Asset46","v":0},0,0]
[null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},0,0]
[null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},0,0]
[null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},0,0]
[null,{"$f":"Asset50","v":"Equity raising costs"},0,0]
[null,"Total",{"$f":"SUM(C341:C390)","v":0},{"$f":"SUM(D341:D390)","v":0},null,{"$f":"SUM(F341:F390)","v":0},0,0,0]
[]
[]
[null,{"$f":"\"Forecast Final Year (\"&$Q$339&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2014-15) Asset Adjustments ($m Nominal)"},null,null,null,null,null,null,{"$f":"\"Final year adjustments \"&$Q$339","v":"Final year adjustments 2014-15"},null,null,null,null,null,null,{"$f":"\"Final year adjustments \"&$Q$339","v":"Final year adjustments 2014-15"}]
[null,null,null,null,null,null,null,null,"Group 3 Assets Roll-in",null,null,null,null,null,null,"Inventory/Other Adjustments"]
[null,"Asset class","RAB (As Incurred)","RAB (As Commissioned)","TAB","Remaining Asset Life of Adjustments to RAB (years)","Remaining Tax Asset Life of Adjustments to TAB (years)",null,"Group 3 RAB Value",null,"Group 3 TAB Value","Group 3 RAB Remaining Lives","Group 3 TAB Remaining Lives",null,null,"RAB - As Incurred","RAB - As Commissioned","TAB","RAB Remaining Lives","TAB Remaining Lives"]
[null,"Value"]
[null,{"$f":"Asset1","v":"AC FILTERS"},{"$f":"SUM($I398,P398,G454,INDEX($H$506:$Q$605,MATCH($B398,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I398,Q398,G454,INDEX($H$506:$Q$605,MATCH($B398,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM(K398,R398)","v":0},{"$f":"IFERROR((IFERROR(I398*L398,0)+IFERROR(P398*S398,0))/(I398+P398),0)","v":0},{"$f":"IFERROR((IFERROR(K398*M398,0)+IFERROR(R398*T398,0))/(K398+R398),0)","v":0}]
[null,{"$f":"Asset2","v":"AC SWITCHYARD"},{"$f":"SUM($I399,P399,G455,INDEX($H$506:$Q$605,MATCH($B399,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I399,Q399,G455,INDEX($H$506:$Q$605,MATCH($B399,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},{"$f":"SUM($I400,P400,G456,INDEX($H$506:$Q$605,MATCH($B400,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I400,Q400,G456,INDEX($H$506:$Q$605,MATCH($B400,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset4","v":"CABLE"},{"$f":"SUM($I401,P401,G457,INDEX($H$506:$Q$605,MATCH($B401,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I401,Q401,G457,INDEX($H$506:$Q$605,MATCH($B401,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset5","v":"CONTROL SYSTEM"},{"$f":"SUM($I402,P402,G458,INDEX($H$506:$Q$605,MATCH($B402,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I402,Q402,G458,INDEX($H$506:$Q$605,MATCH($B402,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},{"$f":"SUM($I403,P403,G459,INDEX($H$506:$Q$605,MATCH($B403,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I403,Q403,G459,INDEX($H$506:$Q$605,MATCH($B403,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset7","v":"DC FILTER"},{"$f":"SUM($I404,P404,G460,INDEX($H$506:$Q$605,MATCH($B404,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I404,Q404,G460,INDEX($H$506:$Q$605,MATCH($B404,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset8","v":"DC SWITCHYARD"},{"$f":"SUM($I405,P405,G461,INDEX($H$506:$Q$605,MATCH($B405,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I405,Q405,G461,INDEX($H$506:$Q$605,MATCH($B405,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset9","v":"EASEMENT"},{"$f":"SUM($I406,P406,G462,INDEX($H$506:$Q$605,MATCH($B406,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I406,Q406,G462,INDEX($H$506:$Q$605,MATCH($B406,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset10","v":"FREEHOLD LAND"},{"$f":"SUM($I407,P407,G463,INDEX($H$506:$Q$605,MATCH($B407,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I407,Q407,G463,INDEX($H$506:$Q$605,MATCH($B407,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset11","v":"MEASURING DEVICES"},{"$f":"SUM($I408,P408,G464,INDEX($H$506:$Q$605,MATCH($B408,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I408,Q408,G464,INDEX($H$506:$Q$605,MATCH($B408,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset12","v":"MOTOR VEHICLES"},{"$f":"SUM($I409,P409,G465,INDEX($H$506:$Q$605,MATCH($B409,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I409,Q409,G465,INDEX($H$506:$Q$605,MATCH($B409,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset13","v":"OTHER"},{"$f":"SUM($I410,P410,G466,INDEX($H$506:$Q$605,MATCH($B410,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I410,Q410,G466,INDEX($H$506:$Q$605,MATCH($B410,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset14","v":"OVERHEAD LINES"},{"$f":"SUM($I411,P411,G467,INDEX($H$506:$Q$605,MATCH($B411,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I411,Q411,G467,INDEX($H$506:$Q$605,MATCH($B411,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},{"$f":"SUM($I412,P412,G468,INDEX($H$506:$Q$605,MATCH($B412,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I412,Q412,G468,INDEX($H$506:$Q$605,MATCH($B412,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},{"$f":"SUM($I413,P413,G469,INDEX($H$506:$Q$605,MATCH($B413,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I413,Q413,G469,INDEX($H$506:$Q$605,MATCH($B413,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},{"$f":"SUM($I414,P414,G470,INDEX($H$506:$Q$605,MATCH($B414,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I414,Q414,G470,INDEX($H$506:$Q$605,MATCH($B414,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset18","v":"VALVE COOLING"},{"$f":"SUM($I415,P415,G471,INDEX($H$506:$Q$605,MATCH($B415,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I415,Q415,G471,INDEX($H$506:$Q$605,MATCH($B415,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset19","v":"VALVE HALL"},{"$f":"SUM($I416,P416,G472,INDEX($H$506:$Q$605,MATCH($B416,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I416,Q416,G472,INDEX($H$506:$Q$605,MATCH($B416,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset20","v":0},{"$f":"SUM($I417,P417,G473,INDEX($H$506:$Q$605,MATCH($B417,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I417,Q417,G473,INDEX($H$506:$Q$605,MATCH($B417,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset21","v":0},{"$f":"SUM($I418,P418,G474,INDEX($H$506:$Q$605,MATCH($B418,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I418,Q418,G474,INDEX($H$506:$Q$605,MATCH($B418,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset22","v":0},{"$f":"SUM($I419,P419,G475,INDEX($H$506:$Q$605,MATCH($B419,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I419,Q419,G475,INDEX($H$506:$Q$605,MATCH($B419,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset23","v":0},{"$f":"SUM($I420,P420,G476,INDEX($H$506:$Q$605,MATCH($B420,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I420,Q420,G476,INDEX($H$506:$Q$605,MATCH($B420,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset24","v":0},{"$f":"SUM($I421,P421,G477,INDEX($H$506:$Q$605,MATCH($B421,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I421,Q421,G477,INDEX($H$506:$Q$605,MATCH($B421,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset25","v":0},{"$f":"SUM($I422,P422,G478,INDEX($H$506:$Q$605,MATCH($B422,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I422,Q422,G478,INDEX($H$506:$Q$605,MATCH($B422,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset26","v":0},{"$f":"SUM($I423,P423,G479,INDEX($H$506:$Q$605,MATCH($B423,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I423,Q423,G479,INDEX($H$506:$Q$605,MATCH($B423,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset27","v":0},{"$f":"SUM($I424,P424,G480,INDEX($H$506:$Q$605,MATCH($B424,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I424,Q424,G480,INDEX($H$506:$Q$605,MATCH($B424,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset28","v":0},{"$f":"SUM($I425,P425,G481,INDEX($H$506:$Q$605,MATCH($B425,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I425,Q425,G481,INDEX($H$506:$Q$605,MATCH($B425,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset29","v":0},{"$f":"SUM($I426,P426,G482,INDEX($H$506:$Q$605,MATCH($B426,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I426,Q426,G482,INDEX($H$506:$Q$605,MATCH($B426,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset30","v":0},{"$f":"SUM($I427,P427,G483,INDEX($H$506:$Q$605,MATCH($B427,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I427,Q427,G483,INDEX($H$506:$Q$605,MATCH($B427,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset31","v":0},{"$f":"SUM($I428,P428,G484,INDEX($H$506:$Q$605,MATCH($B428,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I428,Q428,G484,INDEX($H$506:$Q$605,MATCH($B428,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset32","v":0},{"$f":"SUM($I429,P429,G485,INDEX($H$506:$Q$605,MATCH($B429,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I429,Q429,G485,INDEX($H$506:$Q$605,MATCH($B429,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset33","v":0},{"$f":"SUM($I430,P430,G486,INDEX($H$506:$Q$605,MATCH($B430,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I430,Q430,G486,INDEX($H$506:$Q$605,MATCH($B430,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM(K430,R430)","v":0},{"$f":"IFERROR((IFERROR(I430*L430,0)+IFERROR(P430*S430,0))/(I430+P430),0)","v":0},{"$f":"IFERROR((IFERROR(K430*M430,0)+IFERROR(R430*T430,0))/(K430+R430),0)","v":0}]
[null,{"$f":"Asset34","v":0},{"$f":"SUM($I431,P431,G487,INDEX($H$506:$Q$605,MATCH($B431,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I431,Q431,G487,INDEX($H$506:$Q$605,MATCH($B431,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset35","v":0},{"$f":"SUM($I432,P432,G488,INDEX($H$506:$Q$605,MATCH($B432,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I432,Q432,G488,INDEX($H$506:$Q$605,MATCH($B432,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset36","v":0},{"$f":"SUM($I433,P433,G489,INDEX($H$506:$Q$605,MATCH($B433,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I433,Q433,G489,INDEX($H$506:$Q$605,MATCH($B433,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset37","v":0},{"$f":"SUM($I434,P434,G490,INDEX($H$506:$Q$605,MATCH($B434,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I434,Q434,G490,INDEX($H$506:$Q$605,MATCH($B434,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset38","v":0},{"$f":"SUM($I435,P435,G491,INDEX($H$506:$Q$605,MATCH($B435,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I435,Q435,G491,INDEX($H$506:$Q$605,MATCH($B435,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset39","v":0},{"$f":"SUM($I436,P436,G492,INDEX($H$506:$Q$605,MATCH($B436,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I436,Q436,G492,INDEX($H$506:$Q$605,MATCH($B436,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset40","v":0},{"$f":"SUM($I437,P437,G493,INDEX($H$506:$Q$605,MATCH($B437,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I437,Q437,G493,INDEX($H$506:$Q$605,MATCH($B437,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset41","v":0},{"$f":"SUM($I438,P438,G494,INDEX($H$506:$Q$605,MATCH($B438,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I438,Q438,G494,INDEX($H$506:$Q$605,MATCH($B438,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset42","v":0},{"$f":"SUM($I439,P439,G495,INDEX($H$506:$Q$605,MATCH($B439,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I439,Q439,G495,INDEX($H$506:$Q$605,MATCH($B439,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset43","v":0},{"$f":"SUM($I440,P440,G496,INDEX($H$506:$Q$605,MATCH($B440,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I440,Q440,G496,INDEX($H$506:$Q$605,MATCH($B440,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset44","v":0},{"$f":"SUM($I441,P441,G497,INDEX($H$506:$Q$605,MATCH($B441,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I441,Q441,G497,INDEX($H$506:$Q$605,MATCH($B441,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset45","v":0},{"$f":"SUM($I442,P442,G498,INDEX($H$506:$Q$605,MATCH($B442,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I442,Q442,G498,INDEX($H$506:$Q$605,MATCH($B442,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset46","v":0},{"$f":"SUM($I443,P443,G499,INDEX($H$506:$Q$605,MATCH($B443,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I443,Q443,G499,INDEX($H$506:$Q$605,MATCH($B443,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},{"$f":"SUM($I444,P444,G500,INDEX($H$506:$Q$605,MATCH($B444,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I444,Q444,G500,INDEX($H$506:$Q$605,MATCH($B444,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},{"$f":"SUM($I445,P445,G501,INDEX($H$506:$Q$605,MATCH($B445,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I445,Q445,G501,INDEX($H$506:$Q$605,MATCH($B445,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},{"$f":"SUM($I446,P446,G502,INDEX($H$506:$Q$605,MATCH($B446,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I446,Q446,G502,INDEX($H$506:$Q$605,MATCH($B446,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"SUM($I447,P447,G503,INDEX($H$506:$Q$605,MATCH($B447,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},{"$f":"SUM($I447,Q447,G503,INDEX($H$506:$Q$605,MATCH($B447,$C$506:$C$605,0)+1,'RFM input'!$AA$7))","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C398:C447)","v":0},{"$f":"SUM(D398:D447)","v":0},0,null,null,null,{"$f":"SUM(I398:I447)","v":0},null,{"$f":"SUM(K398:K447)","v":0},null,null,null,null,{"$f":"SUM(P398:P447)","v":0},{"$f":"SUM(Q398:Q447)","v":0},{"$f":"SUM(R398:R447)","v":0}]
[]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Group 3 Asset Roll in"]
[null,"Year",null,null,null,{"$f":"'Adjustment for previous period'!F4","v":"2004-05"},{"$f":"'Adjustment for previous period'!G4","v":"2005-06"},{"$f":"'Adjustment for previous period'!H4","v":"2006-07"},{"$f":"'Adjustment for previous period'!I4","v":"2007-08"},{"$f":"'Adjustment for previous period'!J4","v":"2008-09"},{"$f":"'Adjustment for previous period'!K4","v":"2009-10"},{"$f":"'Adjustment for previous period'!L4","v":"2010-11"},{"$f":"'Adjustment for previous period'!M4","v":"2011-12"},{"$f":"'Adjustment for previous period'!N4","v":"2012-13"},{"$f":"'Adjustment for previous period'!O4","v":"2013-14"},{"$f":"'Adjustment for previous period'!P4","v":"2014-15"},{"$f":"'Adjustment for previous period'!Q4","v":"2015-16"}]
[null,"Nominal Difference Between Actual and Forecast Assets Group 3 assets",null,null,null,null,{"$f":"SUM(G454:G503)","v":0}]
[null,null,{"$f":"Asset1","v":"AC FILTERS"},null,null,null,{"$f":"G341-F341","v":0}]
[null,null,{"$f":"Asset2","v":"AC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"AUXILIARY SYSTEMS"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"CABLE"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"CONTROL SYSTEM"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"CONVERTER TRANSFORMER"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"DC FILTER"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"DC SWITCHYARD"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"EASEMENT"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"FREEHOLD LAND"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"MEASURING DEVICES"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"MOTOR VEHICLES"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"OTHER"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"OVERHEAD LINES"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"SMOOTHING REACTOR"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"STATION POWER SUPPLY"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"SWITCHYARD COMPONENTS"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"VALVE COOLING"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"VALVE HALL"},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"G373-F373","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":"Spare straight-line tax asset class"},null,null,null,0]
[null,null,{"$f":"Asset48","v":"BUILDING INSTALLATION"},null,null,null,0]
[null,null,{"$f":"Asset49","v":"IN-HOUSE SOFTWARE"},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Return on Difference - Group 3 Assets",null,null,null,null,null,{"$f":"SUM(H506,H508,H510,H512,H514,H516,H518,H520,H522,H524,H526,H528,H530,H532,H534,H536,H538,H540,H542,H544,H546,H548,H550,H552,H554,H556,H558,H560,H562,H564,H566,H568,H570,H572,H574,H576,H578,H580,H582,H584,H586,H588,H590,H592,H594,H596,H598,H600,H602,H604)","v":0},0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"IFERROR(INDEX($B$398:B$447,A506),\"\")","v":"AC FILTERS"},null,null,null,null,{"$f":"IF(COUNTA($G506:G506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:G506)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G506:H506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:H506)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G506:I506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:I506)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G506:J506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:J506)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G506:K506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:K506)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G506:L506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:L506)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G506:M506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:M506)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G506:N506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:N506)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G506:O506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:O506)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G506:P506)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A506,1)+(SUM($F506:P506)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H506:I506)='RFM input'!$AA$7,SUM($G506:I506),0)","v":0},{"$f":"IF(COUNT($H506:J506)='RFM input'!$AA$7,SUM($G506:J506),0)","v":0},{"$f":"IF(COUNT($H506:K506)='RFM input'!$AA$7,SUM($G506:K506),0)","v":0},{"$f":"IF(COUNT($H506:L506)='RFM input'!$AA$7,SUM($G506:L506),0)","v":0},{"$f":"IF(COUNT($H506:M506)='RFM input'!$AA$7,SUM($G506:M506),0)","v":0},{"$f":"IF(COUNT($H506:N506)='RFM input'!$AA$7,SUM($G506:N506),0)","v":0},{"$f":"IF(COUNT($H506:O506)='RFM input'!$AA$7,SUM($G506:O506),0)","v":0},{"$f":"IF(COUNT($H506:P506)='RFM input'!$AA$7,SUM($G506:P506),0)","v":0},{"$f":"IF(COUNT($H506:Q506)='RFM input'!$AA$7,SUM($G506:Q506),0)","v":0}]
[{"$f":"A506+1","v":2},null,{"$f":"IFERROR(INDEX($B$398:B$447,A508),\"\")","v":"AC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($G508:G508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:G508)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G508:H508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:H508)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G508:I508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:I508)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G508:J508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:J508)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G508:K508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:K508)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G508:L508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:L508)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G508:M508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:M508)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G508:N508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:N508)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G508:O508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:O508)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G508:P508)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A508,1)+(SUM($F508:P508)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H508:I508)='RFM input'!$AA$7,SUM($G508:I508),0)","v":0},{"$f":"IF(COUNT($H508:J508)='RFM input'!$AA$7,SUM($G508:J508),0)","v":0},{"$f":"IF(COUNT($H508:K508)='RFM input'!$AA$7,SUM($G508:K508),0)","v":0},{"$f":"IF(COUNT($H508:L508)='RFM input'!$AA$7,SUM($G508:L508),0)","v":0},{"$f":"IF(COUNT($H508:M508)='RFM input'!$AA$7,SUM($G508:M508),0)","v":0},{"$f":"IF(COUNT($H508:N508)='RFM input'!$AA$7,SUM($G508:N508),0)","v":0},{"$f":"IF(COUNT($H508:O508)='RFM input'!$AA$7,SUM($G508:O508),0)","v":0},{"$f":"IF(COUNT($H508:P508)='RFM input'!$AA$7,SUM($G508:P508),0)","v":0},{"$f":"IF(COUNT($H508:Q508)='RFM input'!$AA$7,SUM($G508:Q508),0)","v":0}]
[{"$f":"A508+1","v":3},null,{"$f":"IFERROR(INDEX($B$398:B$447,A510),\"\")","v":"AUXILIARY SYSTEMS"},null,null,null,null,{"$f":"IF(COUNTA($G510:G510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:G510)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G510:H510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:H510)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G510:I510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:I510)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G510:J510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:J510)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G510:K510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:K510)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G510:L510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:L510)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G510:M510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:M510)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G510:N510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:N510)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G510:O510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:O510)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G510:P510)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A510,1)+(SUM($F510:P510)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H510:I510)='RFM input'!$AA$7,SUM($G510:I510),0)","v":0},{"$f":"IF(COUNT($H510:J510)='RFM input'!$AA$7,SUM($G510:J510),0)","v":0},{"$f":"IF(COUNT($H510:K510)='RFM input'!$AA$7,SUM($G510:K510),0)","v":0},{"$f":"IF(COUNT($H510:L510)='RFM input'!$AA$7,SUM($G510:L510),0)","v":0},{"$f":"IF(COUNT($H510:M510)='RFM input'!$AA$7,SUM($G510:M510),0)","v":0},{"$f":"IF(COUNT($H510:N510)='RFM input'!$AA$7,SUM($G510:N510),0)","v":0},{"$f":"IF(COUNT($H510:O510)='RFM input'!$AA$7,SUM($G510:O510),0)","v":0},{"$f":"IF(COUNT($H510:P510)='RFM input'!$AA$7,SUM($G510:P510),0)","v":0},{"$f":"IF(COUNT($H510:Q510)='RFM input'!$AA$7,SUM($G510:Q510),0)","v":0}]
[{"$f":"A510+1","v":4},null,{"$f":"IFERROR(INDEX($B$398:B$447,A512),\"\")","v":"CABLE"},null,null,null,null,{"$f":"IF(COUNTA($G512:G512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:G512)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G512:H512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:H512)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G512:I512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:I512)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G512:J512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:J512)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G512:K512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:K512)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G512:L512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:L512)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G512:M512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:M512)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G512:N512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:N512)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G512:O512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:O512)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G512:P512)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A512,1)+(SUM($F512:P512)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H512:I512)='RFM input'!$AA$7,SUM($G512:I512),0)","v":0},{"$f":"IF(COUNT($H512:J512)='RFM input'!$AA$7,SUM($G512:J512),0)","v":0},{"$f":"IF(COUNT($H512:K512)='RFM input'!$AA$7,SUM($G512:K512),0)","v":0},{"$f":"IF(COUNT($H512:L512)='RFM input'!$AA$7,SUM($G512:L512),0)","v":0},{"$f":"IF(COUNT($H512:M512)='RFM input'!$AA$7,SUM($G512:M512),0)","v":0},{"$f":"IF(COUNT($H512:N512)='RFM input'!$AA$7,SUM($G512:N512),0)","v":0},{"$f":"IF(COUNT($H512:O512)='RFM input'!$AA$7,SUM($G512:O512),0)","v":0},{"$f":"IF(COUNT($H512:P512)='RFM input'!$AA$7,SUM($G512:P512),0)","v":0},{"$f":"IF(COUNT($H512:Q512)='RFM input'!$AA$7,SUM($G512:Q512),0)","v":0}]
[{"$f":"A512+1","v":5},null,{"$f":"IFERROR(INDEX($B$398:B$447,A514),\"\")","v":"CONTROL SYSTEM"},null,null,null,null,{"$f":"IF(COUNTA($G514:G514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:G514)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G514:H514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:H514)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G514:I514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:I514)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G514:J514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:J514)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G514:K514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:K514)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G514:L514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:L514)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G514:M514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:M514)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G514:N514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:N514)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G514:O514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:O514)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G514:P514)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A514,1)+(SUM($F514:P514)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H514:I514)='RFM input'!$AA$7,SUM($G514:I514),0)","v":0},{"$f":"IF(COUNT($H514:J514)='RFM input'!$AA$7,SUM($G514:J514),0)","v":0},{"$f":"IF(COUNT($H514:K514)='RFM input'!$AA$7,SUM($G514:K514),0)","v":0},{"$f":"IF(COUNT($H514:L514)='RFM input'!$AA$7,SUM($G514:L514),0)","v":0},{"$f":"IF(COUNT($H514:M514)='RFM input'!$AA$7,SUM($G514:M514),0)","v":0},{"$f":"IF(COUNT($H514:N514)='RFM input'!$AA$7,SUM($G514:N514),0)","v":0},{"$f":"IF(COUNT($H514:O514)='RFM input'!$AA$7,SUM($G514:O514),0)","v":0},{"$f":"IF(COUNT($H514:P514)='RFM input'!$AA$7,SUM($G514:P514),0)","v":0},{"$f":"IF(COUNT($H514:Q514)='RFM input'!$AA$7,SUM($G514:Q514),0)","v":0}]
[{"$f":"A514+1","v":6},null,{"$f":"IFERROR(INDEX($B$398:B$447,A516),\"\")","v":"CONVERTER TRANSFORMER"},null,null,null,null,{"$f":"IF(COUNTA($G516:G516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:G516)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G516:H516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:H516)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G516:I516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:I516)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G516:J516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:J516)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G516:K516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:K516)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G516:L516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:L516)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G516:M516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:M516)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G516:N516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:N516)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G516:O516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:O516)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G516:P516)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A516,1)+(SUM($F516:P516)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H516:I516)='RFM input'!$AA$7,SUM($G516:I516),0)","v":0},{"$f":"IF(COUNT($H516:J516)='RFM input'!$AA$7,SUM($G516:J516),0)","v":0},{"$f":"IF(COUNT($H516:K516)='RFM input'!$AA$7,SUM($G516:K516),0)","v":0},{"$f":"IF(COUNT($H516:L516)='RFM input'!$AA$7,SUM($G516:L516),0)","v":0},{"$f":"IF(COUNT($H516:M516)='RFM input'!$AA$7,SUM($G516:M516),0)","v":0},{"$f":"IF(COUNT($H516:N516)='RFM input'!$AA$7,SUM($G516:N516),0)","v":0},{"$f":"IF(COUNT($H516:O516)='RFM input'!$AA$7,SUM($G516:O516),0)","v":0},{"$f":"IF(COUNT($H516:P516)='RFM input'!$AA$7,SUM($G516:P516),0)","v":0},{"$f":"IF(COUNT($H516:Q516)='RFM input'!$AA$7,SUM($G516:Q516),0)","v":0}]
[{"$f":"A516+1","v":7},null,{"$f":"IFERROR(INDEX($B$398:B$447,A518),\"\")","v":"DC FILTER"},null,null,null,null,{"$f":"IF(COUNTA($G518:G518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:G518)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G518:H518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:H518)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G518:I518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:I518)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G518:J518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:J518)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G518:K518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:K518)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G518:L518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:L518)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G518:M518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:M518)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G518:N518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:N518)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G518:O518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:O518)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G518:P518)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A518,1)+(SUM($F518:P518)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H518:I518)='RFM input'!$AA$7,SUM($G518:I518),0)","v":0},{"$f":"IF(COUNT($H518:J518)='RFM input'!$AA$7,SUM($G518:J518),0)","v":0},{"$f":"IF(COUNT($H518:K518)='RFM input'!$AA$7,SUM($G518:K518),0)","v":0},{"$f":"IF(COUNT($H518:L518)='RFM input'!$AA$7,SUM($G518:L518),0)","v":0},{"$f":"IF(COUNT($H518:M518)='RFM input'!$AA$7,SUM($G518:M518),0)","v":0},{"$f":"IF(COUNT($H518:N518)='RFM input'!$AA$7,SUM($G518:N518),0)","v":0},{"$f":"IF(COUNT($H518:O518)='RFM input'!$AA$7,SUM($G518:O518),0)","v":0},{"$f":"IF(COUNT($H518:P518)='RFM input'!$AA$7,SUM($G518:P518),0)","v":0},{"$f":"IF(COUNT($H518:Q518)='RFM input'!$AA$7,SUM($G518:Q518),0)","v":0}]
[{"$f":"A518+1","v":8},null,{"$f":"IFERROR(INDEX($B$398:B$447,A520),\"\")","v":"DC SWITCHYARD"},null,null,null,null,{"$f":"IF(COUNTA($G520:G520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:G520)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G520:H520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:H520)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G520:I520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:I520)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G520:J520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:J520)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G520:K520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:K520)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G520:L520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:L520)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G520:M520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:M520)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G520:N520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:N520)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G520:O520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:O520)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G520:P520)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A520,1)+(SUM($F520:P520)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H520:I520)='RFM input'!$AA$7,SUM($G520:I520),0)","v":0},{"$f":"IF(COUNT($H520:J520)='RFM input'!$AA$7,SUM($G520:J520),0)","v":0},{"$f":"IF(COUNT($H520:K520)='RFM input'!$AA$7,SUM($G520:K520),0)","v":0},{"$f":"IF(COUNT($H520:L520)='RFM input'!$AA$7,SUM($G520:L520),0)","v":0},{"$f":"IF(COUNT($H520:M520)='RFM input'!$AA$7,SUM($G520:M520),0)","v":0},{"$f":"IF(COUNT($H520:N520)='RFM input'!$AA$7,SUM($G520:N520),0)","v":0},{"$f":"IF(COUNT($H520:O520)='RFM input'!$AA$7,SUM($G520:O520),0)","v":0},{"$f":"IF(COUNT($H520:P520)='RFM input'!$AA$7,SUM($G520:P520),0)","v":0},{"$f":"IF(COUNT($H520:Q520)='RFM input'!$AA$7,SUM($G520:Q520),0)","v":0}]
[{"$f":"A520+1","v":9},null,{"$f":"IFERROR(INDEX($B$398:B$447,A522),\"\")","v":"EASEMENT"},null,null,null,null,{"$f":"IF(COUNTA($G522:G522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:G522)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G522:H522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:H522)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G522:I522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:I522)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G522:J522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:J522)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G522:K522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:K522)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G522:L522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:L522)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G522:M522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:M522)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G522:N522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:N522)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G522:O522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:O522)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G522:P522)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A522,1)+(SUM($F522:P522)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H522:I522)='RFM input'!$AA$7,SUM($G522:I522),0)","v":0},{"$f":"IF(COUNT($H522:J522)='RFM input'!$AA$7,SUM($G522:J522),0)","v":0},{"$f":"IF(COUNT($H522:K522)='RFM input'!$AA$7,SUM($G522:K522),0)","v":0},{"$f":"IF(COUNT($H522:L522)='RFM input'!$AA$7,SUM($G522:L522),0)","v":0},{"$f":"IF(COUNT($H522:M522)='RFM input'!$AA$7,SUM($G522:M522),0)","v":0},{"$f":"IF(COUNT($H522:N522)='RFM input'!$AA$7,SUM($G522:N522),0)","v":0},{"$f":"IF(COUNT($H522:O522)='RFM input'!$AA$7,SUM($G522:O522),0)","v":0},{"$f":"IF(COUNT($H522:P522)='RFM input'!$AA$7,SUM($G522:P522),0)","v":0},{"$f":"IF(COUNT($H522:Q522)='RFM input'!$AA$7,SUM($G522:Q522),0)","v":0}]
[{"$f":"A522+1","v":10},null,{"$f":"IFERROR(INDEX($B$398:B$447,A524),\"\")","v":"FREEHOLD LAND"},null,null,null,null,{"$f":"IF(COUNTA($G524:G524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:G524)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G524:H524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:H524)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G524:I524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:I524)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G524:J524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:J524)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G524:K524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:K524)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G524:L524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:L524)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G524:M524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:M524)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G524:N524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:N524)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G524:O524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:O524)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G524:P524)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A524,1)+(SUM($F524:P524)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H524:I524)='RFM input'!$AA$7,SUM($G524:I524),0)","v":0},{"$f":"IF(COUNT($H524:J524)='RFM input'!$AA$7,SUM($G524:J524),0)","v":0},{"$f":"IF(COUNT($H524:K524)='RFM input'!$AA$7,SUM($G524:K524),0)","v":0},{"$f":"IF(COUNT($H524:L524)='RFM input'!$AA$7,SUM($G524:L524),0)","v":0},{"$f":"IF(COUNT($H524:M524)='RFM input'!$AA$7,SUM($G524:M524),0)","v":0},{"$f":"IF(COUNT($H524:N524)='RFM input'!$AA$7,SUM($G524:N524),0)","v":0},{"$f":"IF(COUNT($H524:O524)='RFM input'!$AA$7,SUM($G524:O524),0)","v":0},{"$f":"IF(COUNT($H524:P524)='RFM input'!$AA$7,SUM($G524:P524),0)","v":0},{"$f":"IF(COUNT($H524:Q524)='RFM input'!$AA$7,SUM($G524:Q524),0)","v":0}]
[{"$f":"A524+1","v":11},null,{"$f":"IFERROR(INDEX($B$398:B$447,A526),\"\")","v":"MEASURING DEVICES"},null,null,null,null,{"$f":"IF(COUNTA($G526:G526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:G526)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G526:H526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:H526)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G526:I526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:I526)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G526:J526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:J526)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G526:K526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:K526)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G526:L526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:L526)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G526:M526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:M526)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G526:N526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:N526)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G526:O526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:O526)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G526:P526)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A526,1)+(SUM($F526:P526)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H526:I526)='RFM input'!$AA$7,SUM($G526:I526),0)","v":0},{"$f":"IF(COUNT($H526:J526)='RFM input'!$AA$7,SUM($G526:J526),0)","v":0},{"$f":"IF(COUNT($H526:K526)='RFM input'!$AA$7,SUM($G526:K526),0)","v":0},{"$f":"IF(COUNT($H526:L526)='RFM input'!$AA$7,SUM($G526:L526),0)","v":0},{"$f":"IF(COUNT($H526:M526)='RFM input'!$AA$7,SUM($G526:M526),0)","v":0},{"$f":"IF(COUNT($H526:N526)='RFM input'!$AA$7,SUM($G526:N526),0)","v":0},{"$f":"IF(COUNT($H526:O526)='RFM input'!$AA$7,SUM($G526:O526),0)","v":0},{"$f":"IF(COUNT($H526:P526)='RFM input'!$AA$7,SUM($G526:P526),0)","v":0},{"$f":"IF(COUNT($H526:Q526)='RFM input'!$AA$7,SUM($G526:Q526),0)","v":0}]
[{"$f":"A526+1","v":12},null,{"$f":"IFERROR(INDEX($B$398:B$447,A528),\"\")","v":"MOTOR VEHICLES"},null,null,null,null,{"$f":"IF(COUNTA($G528:G528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:G528)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G528:H528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:H528)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G528:I528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:I528)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G528:J528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:J528)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G528:K528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:K528)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G528:L528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:L528)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G528:M528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:M528)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G528:N528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:N528)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G528:O528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:O528)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G528:P528)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A528,1)+(SUM($F528:P528)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H528:I528)='RFM input'!$AA$7,SUM($G528:I528),0)","v":0},{"$f":"IF(COUNT($H528:J528)='RFM input'!$AA$7,SUM($G528:J528),0)","v":0},{"$f":"IF(COUNT($H528:K528)='RFM input'!$AA$7,SUM($G528:K528),0)","v":0},{"$f":"IF(COUNT($H528:L528)='RFM input'!$AA$7,SUM($G528:L528),0)","v":0},{"$f":"IF(COUNT($H528:M528)='RFM input'!$AA$7,SUM($G528:M528),0)","v":0},{"$f":"IF(COUNT($H528:N528)='RFM input'!$AA$7,SUM($G528:N528),0)","v":0},{"$f":"IF(COUNT($H528:O528)='RFM input'!$AA$7,SUM($G528:O528),0)","v":0},{"$f":"IF(COUNT($H528:P528)='RFM input'!$AA$7,SUM($G528:P528),0)","v":0},{"$f":"IF(COUNT($H528:Q528)='RFM input'!$AA$7,SUM($G528:Q528),0)","v":0}]
[{"$f":"A528+1","v":13},null,{"$f":"IFERROR(INDEX($B$398:B$447,A530),\"\")","v":"OTHER"},null,null,null,null,{"$f":"IF(COUNTA($G530:G530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:G530)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G530:H530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:H530)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G530:I530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:I530)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G530:J530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:J530)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G530:K530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:K530)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G530:L530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:L530)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G530:M530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:M530)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G530:N530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:N530)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G530:O530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:O530)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G530:P530)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A530,1)+(SUM($F530:P530)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H530:I530)='RFM input'!$AA$7,SUM($G530:I530),0)","v":0},{"$f":"IF(COUNT($H530:J530)='RFM input'!$AA$7,SUM($G530:J530),0)","v":0},{"$f":"IF(COUNT($H530:K530)='RFM input'!$AA$7,SUM($G530:K530),0)","v":0},{"$f":"IF(COUNT($H530:L530)='RFM input'!$AA$7,SUM($G530:L530),0)","v":0},{"$f":"IF(COUNT($H530:M530)='RFM input'!$AA$7,SUM($G530:M530),0)","v":0},{"$f":"IF(COUNT($H530:N530)='RFM input'!$AA$7,SUM($G530:N530),0)","v":0},{"$f":"IF(COUNT($H530:O530)='RFM input'!$AA$7,SUM($G530:O530),0)","v":0},{"$f":"IF(COUNT($H530:P530)='RFM input'!$AA$7,SUM($G530:P530),0)","v":0},{"$f":"IF(COUNT($H530:Q530)='RFM input'!$AA$7,SUM($G530:Q530),0)","v":0}]
[{"$f":"A530+1","v":14},null,{"$f":"IFERROR(INDEX($B$398:B$447,A532),\"\")","v":"OVERHEAD LINES"},null,null,null,null,{"$f":"IF(COUNTA($G532:G532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:G532)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G532:H532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:H532)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G532:I532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:I532)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G532:J532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:J532)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G532:K532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:K532)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G532:L532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:L532)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G532:M532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:M532)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G532:N532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:N532)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G532:O532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:O532)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G532:P532)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A532,1)+(SUM($F532:P532)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H532:I532)='RFM input'!$AA$7,SUM($G532:I532),0)","v":0},{"$f":"IF(COUNT($H532:J532)='RFM input'!$AA$7,SUM($G532:J532),0)","v":0},{"$f":"IF(COUNT($H532:K532)='RFM input'!$AA$7,SUM($G532:K532),0)","v":0},{"$f":"IF(COUNT($H532:L532)='RFM input'!$AA$7,SUM($G532:L532),0)","v":0},{"$f":"IF(COUNT($H532:M532)='RFM input'!$AA$7,SUM($G532:M532),0)","v":0},{"$f":"IF(COUNT($H532:N532)='RFM input'!$AA$7,SUM($G532:N532),0)","v":0},{"$f":"IF(COUNT($H532:O532)='RFM input'!$AA$7,SUM($G532:O532),0)","v":0},{"$f":"IF(COUNT($H532:P532)='RFM input'!$AA$7,SUM($G532:P532),0)","v":0},{"$f":"IF(COUNT($H532:Q532)='RFM input'!$AA$7,SUM($G532:Q532),0)","v":0}]
[{"$f":"A532+1","v":15},null,{"$f":"IFERROR(INDEX($B$398:B$447,A534),\"\")","v":"SMOOTHING REACTOR"},null,null,null,null,{"$f":"IF(COUNTA($G534:G534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:G534)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G534:H534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:H534)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G534:I534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:I534)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G534:J534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:J534)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G534:K534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:K534)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G534:L534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:L534)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G534:M534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:M534)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G534:N534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:N534)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G534:O534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:O534)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G534:P534)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A534,1)+(SUM($F534:P534)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H534:I534)='RFM input'!$AA$7,SUM($G534:I534),0)","v":0},{"$f":"IF(COUNT($H534:J534)='RFM input'!$AA$7,SUM($G534:J534),0)","v":0},{"$f":"IF(COUNT($H534:K534)='RFM input'!$AA$7,SUM($G534:K534),0)","v":0},{"$f":"IF(COUNT($H534:L534)='RFM input'!$AA$7,SUM($G534:L534),0)","v":0},{"$f":"IF(COUNT($H534:M534)='RFM input'!$AA$7,SUM($G534:M534),0)","v":0},{"$f":"IF(COUNT($H534:N534)='RFM input'!$AA$7,SUM($G534:N534),0)","v":0},{"$f":"IF(COUNT($H534:O534)='RFM input'!$AA$7,SUM($G534:O534),0)","v":0},{"$f":"IF(COUNT($H534:P534)='RFM input'!$AA$7,SUM($G534:P534),0)","v":0},{"$f":"IF(COUNT($H534:Q534)='RFM input'!$AA$7,SUM($G534:Q534),0)","v":0}]
[{"$f":"A534+1","v":16},null,{"$f":"IFERROR(INDEX($B$398:B$447,A536),\"\")","v":"STATION POWER SUPPLY"},null,null,null,null,{"$f":"IF(COUNTA($G536:G536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:G536)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G536:H536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:H536)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G536:I536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:I536)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G536:J536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:J536)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G536:K536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:K536)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G536:L536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:L536)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G536:M536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:M536)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G536:N536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:N536)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G536:O536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:O536)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G536:P536)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A536,1)+(SUM($F536:P536)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H536:I536)='RFM input'!$AA$7,SUM($G536:I536),0)","v":0},{"$f":"IF(COUNT($H536:J536)='RFM input'!$AA$7,SUM($G536:J536),0)","v":0},{"$f":"IF(COUNT($H536:K536)='RFM input'!$AA$7,SUM($G536:K536),0)","v":0},{"$f":"IF(COUNT($H536:L536)='RFM input'!$AA$7,SUM($G536:L536),0)","v":0},{"$f":"IF(COUNT($H536:M536)='RFM input'!$AA$7,SUM($G536:M536),0)","v":0},{"$f":"IF(COUNT($H536:N536)='RFM input'!$AA$7,SUM($G536:N536),0)","v":0},{"$f":"IF(COUNT($H536:O536)='RFM input'!$AA$7,SUM($G536:O536),0)","v":0},{"$f":"IF(COUNT($H536:P536)='RFM input'!$AA$7,SUM($G536:P536),0)","v":0},{"$f":"IF(COUNT($H536:Q536)='RFM input'!$AA$7,SUM($G536:Q536),0)","v":0}]
[{"$f":"A536+1","v":17},null,{"$f":"IFERROR(INDEX($B$398:B$447,A538),\"\")","v":"SWITCHYARD COMPONENTS"},null,null,null,null,{"$f":"IF(COUNTA($G538:G538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:G538)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G538:H538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:H538)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G538:I538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:I538)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G538:J538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:J538)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G538:K538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:K538)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G538:L538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:L538)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G538:M538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:M538)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G538:N538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:N538)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G538:O538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:O538)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G538:P538)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A538,1)+(SUM($F538:P538)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H538:I538)='RFM input'!$AA$7,SUM($G538:I538),0)","v":0},{"$f":"IF(COUNT($H538:J538)='RFM input'!$AA$7,SUM($G538:J538),0)","v":0},{"$f":"IF(COUNT($H538:K538)='RFM input'!$AA$7,SUM($G538:K538),0)","v":0},{"$f":"IF(COUNT($H538:L538)='RFM input'!$AA$7,SUM($G538:L538),0)","v":0},{"$f":"IF(COUNT($H538:M538)='RFM input'!$AA$7,SUM($G538:M538),0)","v":0},{"$f":"IF(COUNT($H538:N538)='RFM input'!$AA$7,SUM($G538:N538),0)","v":0},{"$f":"IF(COUNT($H538:O538)='RFM input'!$AA$7,SUM($G538:O538),0)","v":0},{"$f":"IF(COUNT($H538:P538)='RFM input'!$AA$7,SUM($G538:P538),0)","v":0},{"$f":"IF(COUNT($H538:Q538)='RFM input'!$AA$7,SUM($G538:Q538),0)","v":0}]
[{"$f":"A538+1","v":18},null,{"$f":"IFERROR(INDEX($B$398:B$447,A540),\"\")","v":"VALVE COOLING"},null,null,null,null,{"$f":"IF(COUNTA($G540:G540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:G540)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G540:H540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:H540)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G540:I540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:I540)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G540:J540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:J540)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G540:K540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:K540)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G540:L540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:L540)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G540:M540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:M540)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G540:N540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:N540)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G540:O540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:O540)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G540:P540)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A540,1)+(SUM($F540:P540)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H540:I540)='RFM input'!$AA$7,SUM($G540:I540),0)","v":0},{"$f":"IF(COUNT($H540:J540)='RFM input'!$AA$7,SUM($G540:J540),0)","v":0},{"$f":"IF(COUNT($H540:K540)='RFM input'!$AA$7,SUM($G540:K540),0)","v":0},{"$f":"IF(COUNT($H540:L540)='RFM input'!$AA$7,SUM($G540:L540),0)","v":0},{"$f":"IF(COUNT($H540:M540)='RFM input'!$AA$7,SUM($G540:M540),0)","v":0},{"$f":"IF(COUNT($H540:N540)='RFM input'!$AA$7,SUM($G540:N540),0)","v":0},{"$f":"IF(COUNT($H540:O540)='RFM input'!$AA$7,SUM($G540:O540),0)","v":0},{"$f":"IF(COUNT($H540:P540)='RFM input'!$AA$7,SUM($G540:P540),0)","v":0},{"$f":"IF(COUNT($H540:Q540)='RFM input'!$AA$7,SUM($G540:Q540),0)","v":0}]
[{"$f":"A540+1","v":19},null,{"$f":"IFERROR(INDEX($B$398:B$447,A542),\"\")","v":"VALVE HALL"},null,null,null,null,{"$f":"IF(COUNTA($G542:G542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:G542)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G542:H542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:H542)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G542:I542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:I542)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G542:J542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:J542)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G542:K542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:K542)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G542:L542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:L542)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G542:M542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:M542)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G542:N542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:N542)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G542:O542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:O542)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G542:P542)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A542,1)+(SUM($F542:P542)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H542:I542)='RFM input'!$AA$7,SUM($G542:I542),0)","v":0},{"$f":"IF(COUNT($H542:J542)='RFM input'!$AA$7,SUM($G542:J542),0)","v":0},{"$f":"IF(COUNT($H542:K542)='RFM input'!$AA$7,SUM($G542:K542),0)","v":0},{"$f":"IF(COUNT($H542:L542)='RFM input'!$AA$7,SUM($G542:L542),0)","v":0},{"$f":"IF(COUNT($H542:M542)='RFM input'!$AA$7,SUM($G542:M542),0)","v":0},{"$f":"IF(COUNT($H542:N542)='RFM input'!$AA$7,SUM($G542:N542),0)","v":0},{"$f":"IF(COUNT($H542:O542)='RFM input'!$AA$7,SUM($G542:O542),0)","v":0},{"$f":"IF(COUNT($H542:P542)='RFM input'!$AA$7,SUM($G542:P542),0)","v":0},{"$f":"IF(COUNT($H542:Q542)='RFM input'!$AA$7,SUM($G542:Q542),0)","v":0}]
[{"$f":"A542+1","v":20},null,{"$f":"IFERROR(INDEX($B$398:B$447,A544),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G544:G544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:G544)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G544:H544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:H544)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G544:I544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:I544)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G544:J544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:J544)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G544:K544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:K544)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G544:L544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:L544)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G544:M544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:M544)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G544:N544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:N544)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G544:O544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:O544)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G544:P544)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A544,1)+(SUM($F544:P544)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H544:I544)='RFM input'!$AA$7,SUM($G544:I544),0)","v":0},{"$f":"IF(COUNT($H544:J544)='RFM input'!$AA$7,SUM($G544:J544),0)","v":0},{"$f":"IF(COUNT($H544:K544)='RFM input'!$AA$7,SUM($G544:K544),0)","v":0},{"$f":"IF(COUNT($H544:L544)='RFM input'!$AA$7,SUM($G544:L544),0)","v":0},{"$f":"IF(COUNT($H544:M544)='RFM input'!$AA$7,SUM($G544:M544),0)","v":0},{"$f":"IF(COUNT($H544:N544)='RFM input'!$AA$7,SUM($G544:N544),0)","v":0},{"$f":"IF(COUNT($H544:O544)='RFM input'!$AA$7,SUM($G544:O544),0)","v":0},{"$f":"IF(COUNT($H544:P544)='RFM input'!$AA$7,SUM($G544:P544),0)","v":0},{"$f":"IF(COUNT($H544:Q544)='RFM input'!$AA$7,SUM($G544:Q544),0)","v":0}]
[{"$f":"A544+1","v":21},null,{"$f":"IFERROR(INDEX($B$398:B$447,A546),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G546:G546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:G546)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G546:H546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:H546)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G546:I546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:I546)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G546:J546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:J546)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G546:K546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:K546)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G546:L546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:L546)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G546:M546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:M546)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G546:N546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:N546)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G546:O546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:O546)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G546:P546)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A546,1)+(SUM($F546:P546)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H546:I546)='RFM input'!$AA$7,SUM($G546:I546),0)","v":0},{"$f":"IF(COUNT($H546:J546)='RFM input'!$AA$7,SUM($G546:J546),0)","v":0},{"$f":"IF(COUNT($H546:K546)='RFM input'!$AA$7,SUM($G546:K546),0)","v":0},{"$f":"IF(COUNT($H546:L546)='RFM input'!$AA$7,SUM($G546:L546),0)","v":0},{"$f":"IF(COUNT($H546:M546)='RFM input'!$AA$7,SUM($G546:M546),0)","v":0},{"$f":"IF(COUNT($H546:N546)='RFM input'!$AA$7,SUM($G546:N546),0)","v":0},{"$f":"IF(COUNT($H546:O546)='RFM input'!$AA$7,SUM($G546:O546),0)","v":0},{"$f":"IF(COUNT($H546:P546)='RFM input'!$AA$7,SUM($G546:P546),0)","v":0},{"$f":"IF(COUNT($H546:Q546)='RFM input'!$AA$7,SUM($G546:Q546),0)","v":0}]
[{"$f":"A546+1","v":22},null,{"$f":"IFERROR(INDEX($B$398:B$447,A548),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G548:G548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:G548)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G548:H548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:H548)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G548:I548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:I548)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G548:J548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:J548)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G548:K548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:K548)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G548:L548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:L548)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G548:M548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:M548)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G548:N548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:N548)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G548:O548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:O548)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G548:P548)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A548,1)+(SUM($F548:P548)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H548:I548)='RFM input'!$AA$7,SUM($G548:I548),0)","v":0},{"$f":"IF(COUNT($H548:J548)='RFM input'!$AA$7,SUM($G548:J548),0)","v":0},{"$f":"IF(COUNT($H548:K548)='RFM input'!$AA$7,SUM($G548:K548),0)","v":0},{"$f":"IF(COUNT($H548:L548)='RFM input'!$AA$7,SUM($G548:L548),0)","v":0},{"$f":"IF(COUNT($H548:M548)='RFM input'!$AA$7,SUM($G548:M548),0)","v":0},{"$f":"IF(COUNT($H548:N548)='RFM input'!$AA$7,SUM($G548:N548),0)","v":0},{"$f":"IF(COUNT($H548:O548)='RFM input'!$AA$7,SUM($G548:O548),0)","v":0},{"$f":"IF(COUNT($H548:P548)='RFM input'!$AA$7,SUM($G548:P548),0)","v":0},{"$f":"IF(COUNT($H548:Q548)='RFM input'!$AA$7,SUM($G548:Q548),0)","v":0}]
[{"$f":"A548+1","v":23},null,{"$f":"IFERROR(INDEX($B$398:B$447,A550),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G550:G550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:G550)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G550:H550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:H550)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G550:I550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:I550)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G550:J550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:J550)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G550:K550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:K550)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G550:L550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:L550)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G550:M550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:M550)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G550:N550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:N550)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G550:O550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:O550)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G550:P550)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A550,1)+(SUM($F550:P550)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H550:I550)='RFM input'!$AA$7,SUM($G550:I550),0)","v":0},{"$f":"IF(COUNT($H550:J550)='RFM input'!$AA$7,SUM($G550:J550),0)","v":0},{"$f":"IF(COUNT($H550:K550)='RFM input'!$AA$7,SUM($G550:K550),0)","v":0},{"$f":"IF(COUNT($H550:L550)='RFM input'!$AA$7,SUM($G550:L550),0)","v":0},{"$f":"IF(COUNT($H550:M550)='RFM input'!$AA$7,SUM($G550:M550),0)","v":0},{"$f":"IF(COUNT($H550:N550)='RFM input'!$AA$7,SUM($G550:N550),0)","v":0},{"$f":"IF(COUNT($H550:O550)='RFM input'!$AA$7,SUM($G550:O550),0)","v":0},{"$f":"IF(COUNT($H550:P550)='RFM input'!$AA$7,SUM($G550:P550),0)","v":0},{"$f":"IF(COUNT($H550:Q550)='RFM input'!$AA$7,SUM($G550:Q550),0)","v":0}]
[{"$f":"A550+1","v":24},null,{"$f":"IFERROR(INDEX($B$398:B$447,A552),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G552:G552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:G552)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G552:H552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:H552)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G552:I552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:I552)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G552:J552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:J552)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G552:K552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:K552)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G552:L552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:L552)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G552:M552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:M552)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G552:N552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:N552)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G552:O552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:O552)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G552:P552)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A552,1)+(SUM($F552:P552)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H552:I552)='RFM input'!$AA$7,SUM($G552:I552),0)","v":0},{"$f":"IF(COUNT($H552:J552)='RFM input'!$AA$7,SUM($G552:J552),0)","v":0},{"$f":"IF(COUNT($H552:K552)='RFM input'!$AA$7,SUM($G552:K552),0)","v":0},{"$f":"IF(COUNT($H552:L552)='RFM input'!$AA$7,SUM($G552:L552),0)","v":0},{"$f":"IF(COUNT($H552:M552)='RFM input'!$AA$7,SUM($G552:M552),0)","v":0},{"$f":"IF(COUNT($H552:N552)='RFM input'!$AA$7,SUM($G552:N552),0)","v":0},{"$f":"IF(COUNT($H552:O552)='RFM input'!$AA$7,SUM($G552:O552),0)","v":0},{"$f":"IF(COUNT($H552:P552)='RFM input'!$AA$7,SUM($G552:P552),0)","v":0},{"$f":"IF(COUNT($H552:Q552)='RFM input'!$AA$7,SUM($G552:Q552),0)","v":0}]
[{"$f":"A552+1","v":25},null,{"$f":"IFERROR(INDEX($B$398:B$447,A554),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G554:G554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:G554)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G554:H554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:H554)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G554:I554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:I554)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G554:J554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:J554)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G554:K554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:K554)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G554:L554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:L554)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G554:M554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:M554)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G554:N554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:N554)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G554:O554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:O554)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G554:P554)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A554,1)+(SUM($F554:P554)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H554:I554)='RFM input'!$AA$7,SUM($G554:I554),0)","v":0},{"$f":"IF(COUNT($H554:J554)='RFM input'!$AA$7,SUM($G554:J554),0)","v":0},{"$f":"IF(COUNT($H554:K554)='RFM input'!$AA$7,SUM($G554:K554),0)","v":0},{"$f":"IF(COUNT($H554:L554)='RFM input'!$AA$7,SUM($G554:L554),0)","v":0},{"$f":"IF(COUNT($H554:M554)='RFM input'!$AA$7,SUM($G554:M554),0)","v":0},{"$f":"IF(COUNT($H554:N554)='RFM input'!$AA$7,SUM($G554:N554),0)","v":0},{"$f":"IF(COUNT($H554:O554)='RFM input'!$AA$7,SUM($G554:O554),0)","v":0},{"$f":"IF(COUNT($H554:P554)='RFM input'!$AA$7,SUM($G554:P554),0)","v":0},{"$f":"IF(COUNT($H554:Q554)='RFM input'!$AA$7,SUM($G554:Q554),0)","v":0}]
[{"$f":"A554+1","v":26},null,{"$f":"IFERROR(INDEX($B$398:B$447,A556),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G556:G556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:G556)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G556:H556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:H556)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G556:I556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:I556)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G556:J556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:J556)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G556:K556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:K556)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G556:L556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:L556)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G556:M556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:M556)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G556:N556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:N556)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G556:O556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:O556)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G556:P556)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A556,1)+(SUM($F556:P556)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H556:I556)='RFM input'!$AA$7,SUM($G556:I556),0)","v":0},{"$f":"IF(COUNT($H556:J556)='RFM input'!$AA$7,SUM($G556:J556),0)","v":0},{"$f":"IF(COUNT($H556:K556)='RFM input'!$AA$7,SUM($G556:K556),0)","v":0},{"$f":"IF(COUNT($H556:L556)='RFM input'!$AA$7,SUM($G556:L556),0)","v":0},{"$f":"IF(COUNT($H556:M556)='RFM input'!$AA$7,SUM($G556:M556),0)","v":0},{"$f":"IF(COUNT($H556:N556)='RFM input'!$AA$7,SUM($G556:N556),0)","v":0},{"$f":"IF(COUNT($H556:O556)='RFM input'!$AA$7,SUM($G556:O556),0)","v":0},{"$f":"IF(COUNT($H556:P556)='RFM input'!$AA$7,SUM($G556:P556),0)","v":0},{"$f":"IF(COUNT($H556:Q556)='RFM input'!$AA$7,SUM($G556:Q556),0)","v":0}]
[{"$f":"A556+1","v":27},null,{"$f":"IFERROR(INDEX($B$398:B$447,A558),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G558:G558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:G558)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G558:H558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:H558)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G558:I558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:I558)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G558:J558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:J558)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G558:K558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:K558)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G558:L558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:L558)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G558:M558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:M558)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G558:N558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:N558)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G558:O558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:O558)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G558:P558)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A558,1)+(SUM($F558:P558)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H558:I558)='RFM input'!$AA$7,SUM($G558:I558),0)","v":0},{"$f":"IF(COUNT($H558:J558)='RFM input'!$AA$7,SUM($G558:J558),0)","v":0},{"$f":"IF(COUNT($H558:K558)='RFM input'!$AA$7,SUM($G558:K558),0)","v":0},{"$f":"IF(COUNT($H558:L558)='RFM input'!$AA$7,SUM($G558:L558),0)","v":0},{"$f":"IF(COUNT($H558:M558)='RFM input'!$AA$7,SUM($G558:M558),0)","v":0},{"$f":"IF(COUNT($H558:N558)='RFM input'!$AA$7,SUM($G558:N558),0)","v":0},{"$f":"IF(COUNT($H558:O558)='RFM input'!$AA$7,SUM($G558:O558),0)","v":0},{"$f":"IF(COUNT($H558:P558)='RFM input'!$AA$7,SUM($G558:P558),0)","v":0},{"$f":"IF(COUNT($H558:Q558)='RFM input'!$AA$7,SUM($G558:Q558),0)","v":0}]
[{"$f":"A558+1","v":28},null,{"$f":"IFERROR(INDEX($B$398:B$447,A560),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G560:G560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:G560)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G560:H560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:H560)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G560:I560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:I560)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G560:J560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:J560)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G560:K560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:K560)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G560:L560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:L560)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G560:M560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:M560)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G560:N560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:N560)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G560:O560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:O560)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G560:P560)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A560,1)+(SUM($F560:P560)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H560:I560)='RFM input'!$AA$7,SUM($G560:I560),0)","v":0},{"$f":"IF(COUNT($H560:J560)='RFM input'!$AA$7,SUM($G560:J560),0)","v":0},{"$f":"IF(COUNT($H560:K560)='RFM input'!$AA$7,SUM($G560:K560),0)","v":0},{"$f":"IF(COUNT($H560:L560)='RFM input'!$AA$7,SUM($G560:L560),0)","v":0},{"$f":"IF(COUNT($H560:M560)='RFM input'!$AA$7,SUM($G560:M560),0)","v":0},{"$f":"IF(COUNT($H560:N560)='RFM input'!$AA$7,SUM($G560:N560),0)","v":0},{"$f":"IF(COUNT($H560:O560)='RFM input'!$AA$7,SUM($G560:O560),0)","v":0},{"$f":"IF(COUNT($H560:P560)='RFM input'!$AA$7,SUM($G560:P560),0)","v":0},{"$f":"IF(COUNT($H560:Q560)='RFM input'!$AA$7,SUM($G560:Q560),0)","v":0}]
[{"$f":"A560+1","v":29},null,{"$f":"IFERROR(INDEX($B$398:B$447,A562),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G562:G562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:G562)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G562:H562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:H562)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G562:I562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:I562)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G562:J562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:J562)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G562:K562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:K562)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G562:L562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:L562)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G562:M562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:M562)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G562:N562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:N562)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G562:O562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:O562)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G562:P562)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A562,1)+(SUM($F562:P562)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H562:I562)='RFM input'!$AA$7,SUM($G562:I562),0)","v":0},{"$f":"IF(COUNT($H562:J562)='RFM input'!$AA$7,SUM($G562:J562),0)","v":0},{"$f":"IF(COUNT($H562:K562)='RFM input'!$AA$7,SUM($G562:K562),0)","v":0},{"$f":"IF(COUNT($H562:L562)='RFM input'!$AA$7,SUM($G562:L562),0)","v":0},{"$f":"IF(COUNT($H562:M562)='RFM input'!$AA$7,SUM($G562:M562),0)","v":0},{"$f":"IF(COUNT($H562:N562)='RFM input'!$AA$7,SUM($G562:N562),0)","v":0},{"$f":"IF(COUNT($H562:O562)='RFM input'!$AA$7,SUM($G562:O562),0)","v":0},{"$f":"IF(COUNT($H562:P562)='RFM input'!$AA$7,SUM($G562:P562),0)","v":0},{"$f":"IF(COUNT($H562:Q562)='RFM input'!$AA$7,SUM($G562:Q562),0)","v":0}]
[{"$f":"A562+1","v":30},null,{"$f":"IFERROR(INDEX($B$398:B$447,A564),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G564:G564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:G564)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G564:H564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:H564)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G564:I564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:I564)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G564:J564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:J564)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G564:K564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:K564)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G564:L564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:L564)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G564:M564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:M564)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G564:N564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:N564)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G564:O564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:O564)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G564:P564)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A564,1)+(SUM($F564:P564)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H564:I564)='RFM input'!$AA$7,SUM($G564:I564),0)","v":0},{"$f":"IF(COUNT($H564:J564)='RFM input'!$AA$7,SUM($G564:J564),0)","v":0},{"$f":"IF(COUNT($H564:K564)='RFM input'!$AA$7,SUM($G564:K564),0)","v":0},{"$f":"IF(COUNT($H564:L564)='RFM input'!$AA$7,SUM($G564:L564),0)","v":0},{"$f":"IF(COUNT($H564:M564)='RFM input'!$AA$7,SUM($G564:M564),0)","v":0},{"$f":"IF(COUNT($H564:N564)='RFM input'!$AA$7,SUM($G564:N564),0)","v":0},{"$f":"IF(COUNT($H564:O564)='RFM input'!$AA$7,SUM($G564:O564),0)","v":0},{"$f":"IF(COUNT($H564:P564)='RFM input'!$AA$7,SUM($G564:P564),0)","v":0},{"$f":"IF(COUNT($H564:Q564)='RFM input'!$AA$7,SUM($G564:Q564),0)","v":0}]
[{"$f":"A564+1","v":31},null,{"$f":"IFERROR(INDEX($B$398:B$447,A566),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G566:G566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:G566)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G566:H566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:H566)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G566:I566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:I566)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G566:J566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:J566)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G566:K566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:K566)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G566:L566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:L566)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G566:M566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:M566)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G566:N566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:N566)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G566:O566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:O566)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G566:P566)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A566,1)+(SUM($F566:P566)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H566:I566)='RFM input'!$AA$7,SUM($G566:I566),0)","v":0},{"$f":"IF(COUNT($H566:J566)='RFM input'!$AA$7,SUM($G566:J566),0)","v":0},{"$f":"IF(COUNT($H566:K566)='RFM input'!$AA$7,SUM($G566:K566),0)","v":0},{"$f":"IF(COUNT($H566:L566)='RFM input'!$AA$7,SUM($G566:L566),0)","v":0},{"$f":"IF(COUNT($H566:M566)='RFM input'!$AA$7,SUM($G566:M566),0)","v":0},{"$f":"IF(COUNT($H566:N566)='RFM input'!$AA$7,SUM($G566:N566),0)","v":0},{"$f":"IF(COUNT($H566:O566)='RFM input'!$AA$7,SUM($G566:O566),0)","v":0},{"$f":"IF(COUNT($H566:P566)='RFM input'!$AA$7,SUM($G566:P566),0)","v":0},{"$f":"IF(COUNT($H566:Q566)='RFM input'!$AA$7,SUM($G566:Q566),0)","v":0}]
[{"$f":"A566+1","v":32},null,{"$f":"IFERROR(INDEX($B$398:B$447,A568),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G568:G568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:G568)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G568:H568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:H568)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G568:I568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:I568)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G568:J568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:J568)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G568:K568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:K568)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G568:L568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:L568)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G568:M568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:M568)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G568:N568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:N568)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G568:O568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:O568)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G568:P568)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A568,1)+(SUM($F568:P568)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H568:I568)='RFM input'!$AA$7,SUM($G568:I568),0)","v":0},{"$f":"IF(COUNT($H568:J568)='RFM input'!$AA$7,SUM($G568:J568),0)","v":0},{"$f":"IF(COUNT($H568:K568)='RFM input'!$AA$7,SUM($G568:K568),0)","v":0},{"$f":"IF(COUNT($H568:L568)='RFM input'!$AA$7,SUM($G568:L568),0)","v":0},{"$f":"IF(COUNT($H568:M568)='RFM input'!$AA$7,SUM($G568:M568),0)","v":0},{"$f":"IF(COUNT($H568:N568)='RFM input'!$AA$7,SUM($G568:N568),0)","v":0},{"$f":"IF(COUNT($H568:O568)='RFM input'!$AA$7,SUM($G568:O568),0)","v":0},{"$f":"IF(COUNT($H568:P568)='RFM input'!$AA$7,SUM($G568:P568),0)","v":0},{"$f":"IF(COUNT($H568:Q568)='RFM input'!$AA$7,SUM($G568:Q568),0)","v":0}]
[{"$f":"A568+1","v":33},null,{"$f":"IFERROR(INDEX($B$398:B$447,A570),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G570:G570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:G570)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G570:H570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:H570)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G570:I570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:I570)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G570:J570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:J570)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G570:K570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:K570)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G570:L570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:L570)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G570:M570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:M570)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G570:N570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:N570)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G570:O570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:O570)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G570:P570)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A570,1)+(SUM($F570:P570)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H570:I570)='RFM input'!$AA$7,SUM($G570:I570),0)","v":0},{"$f":"IF(COUNT($H570:J570)='RFM input'!$AA$7,SUM($G570:J570),0)","v":0},{"$f":"IF(COUNT($H570:K570)='RFM input'!$AA$7,SUM($G570:K570),0)","v":0},{"$f":"IF(COUNT($H570:L570)='RFM input'!$AA$7,SUM($G570:L570),0)","v":0},{"$f":"IF(COUNT($H570:M570)='RFM input'!$AA$7,SUM($G570:M570),0)","v":0},{"$f":"IF(COUNT($H570:N570)='RFM input'!$AA$7,SUM($G570:N570),0)","v":0},{"$f":"IF(COUNT($H570:O570)='RFM input'!$AA$7,SUM($G570:O570),0)","v":0},{"$f":"IF(COUNT($H570:P570)='RFM input'!$AA$7,SUM($G570:P570),0)","v":0},{"$f":"IF(COUNT($H570:Q570)='RFM input'!$AA$7,SUM($G570:Q570),0)","v":0}]
[{"$f":"A570+1","v":34},null,{"$f":"IFERROR(INDEX($B$398:B$447,A572),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G572:G572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:G572)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G572:H572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:H572)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G572:I572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:I572)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G572:J572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:J572)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G572:K572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:K572)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G572:L572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:L572)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G572:M572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:M572)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G572:N572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:N572)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G572:O572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:O572)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G572:P572)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A572,1)+(SUM($F572:P572)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H572:I572)='RFM input'!$AA$7,SUM($G572:I572),0)","v":0},{"$f":"IF(COUNT($H572:J572)='RFM input'!$AA$7,SUM($G572:J572),0)","v":0},{"$f":"IF(COUNT($H572:K572)='RFM input'!$AA$7,SUM($G572:K572),0)","v":0},{"$f":"IF(COUNT($H572:L572)='RFM input'!$AA$7,SUM($G572:L572),0)","v":0},{"$f":"IF(COUNT($H572:M572)='RFM input'!$AA$7,SUM($G572:M572),0)","v":0},{"$f":"IF(COUNT($H572:N572)='RFM input'!$AA$7,SUM($G572:N572),0)","v":0},{"$f":"IF(COUNT($H572:O572)='RFM input'!$AA$7,SUM($G572:O572),0)","v":0},{"$f":"IF(COUNT($H572:P572)='RFM input'!$AA$7,SUM($G572:P572),0)","v":0},{"$f":"IF(COUNT($H572:Q572)='RFM input'!$AA$7,SUM($G572:Q572),0)","v":0}]
[{"$f":"A572+1","v":35},null,{"$f":"IFERROR(INDEX($B$398:B$447,A574),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G574:G574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:G574)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G574:H574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:H574)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G574:I574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:I574)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G574:J574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:J574)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G574:K574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:K574)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G574:L574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:L574)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G574:M574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:M574)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G574:N574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:N574)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G574:O574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:O574)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G574:P574)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A574,1)+(SUM($F574:P574)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H574:I574)='RFM input'!$AA$7,SUM($G574:I574),0)","v":0},{"$f":"IF(COUNT($H574:J574)='RFM input'!$AA$7,SUM($G574:J574),0)","v":0},{"$f":"IF(COUNT($H574:K574)='RFM input'!$AA$7,SUM($G574:K574),0)","v":0},{"$f":"IF(COUNT($H574:L574)='RFM input'!$AA$7,SUM($G574:L574),0)","v":0},{"$f":"IF(COUNT($H574:M574)='RFM input'!$AA$7,SUM($G574:M574),0)","v":0},{"$f":"IF(COUNT($H574:N574)='RFM input'!$AA$7,SUM($G574:N574),0)","v":0},{"$f":"IF(COUNT($H574:O574)='RFM input'!$AA$7,SUM($G574:O574),0)","v":0},{"$f":"IF(COUNT($H574:P574)='RFM input'!$AA$7,SUM($G574:P574),0)","v":0},{"$f":"IF(COUNT($H574:Q574)='RFM input'!$AA$7,SUM($G574:Q574),0)","v":0}]
[{"$f":"A574+1","v":36},null,{"$f":"IFERROR(INDEX($B$398:B$447,A576),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G576:G576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:G576)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G576:H576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:H576)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G576:I576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:I576)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G576:J576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:J576)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G576:K576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:K576)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G576:L576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:L576)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G576:M576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:M576)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G576:N576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:N576)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G576:O576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:O576)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G576:P576)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A576,1)+(SUM($F576:P576)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H576:I576)='RFM input'!$AA$7,SUM($G576:I576),0)","v":0},{"$f":"IF(COUNT($H576:J576)='RFM input'!$AA$7,SUM($G576:J576),0)","v":0},{"$f":"IF(COUNT($H576:K576)='RFM input'!$AA$7,SUM($G576:K576),0)","v":0},{"$f":"IF(COUNT($H576:L576)='RFM input'!$AA$7,SUM($G576:L576),0)","v":0},{"$f":"IF(COUNT($H576:M576)='RFM input'!$AA$7,SUM($G576:M576),0)","v":0},{"$f":"IF(COUNT($H576:N576)='RFM input'!$AA$7,SUM($G576:N576),0)","v":0},{"$f":"IF(COUNT($H576:O576)='RFM input'!$AA$7,SUM($G576:O576),0)","v":0},{"$f":"IF(COUNT($H576:P576)='RFM input'!$AA$7,SUM($G576:P576),0)","v":0},{"$f":"IF(COUNT($H576:Q576)='RFM input'!$AA$7,SUM($G576:Q576),0)","v":0}]
[{"$f":"A576+1","v":37},null,{"$f":"IFERROR(INDEX($B$398:B$447,A578),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G578:G578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:G578)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G578:H578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:H578)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G578:I578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:I578)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G578:J578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:J578)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G578:K578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:K578)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G578:L578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:L578)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G578:M578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:M578)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G578:N578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:N578)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G578:O578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:O578)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G578:P578)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A578,1)+(SUM($F578:P578)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H578:I578)='RFM input'!$AA$7,SUM($G578:I578),0)","v":0},{"$f":"IF(COUNT($H578:J578)='RFM input'!$AA$7,SUM($G578:J578),0)","v":0},{"$f":"IF(COUNT($H578:K578)='RFM input'!$AA$7,SUM($G578:K578),0)","v":0},{"$f":"IF(COUNT($H578:L578)='RFM input'!$AA$7,SUM($G578:L578),0)","v":0},{"$f":"IF(COUNT($H578:M578)='RFM input'!$AA$7,SUM($G578:M578),0)","v":0},{"$f":"IF(COUNT($H578:N578)='RFM input'!$AA$7,SUM($G578:N578),0)","v":0},{"$f":"IF(COUNT($H578:O578)='RFM input'!$AA$7,SUM($G578:O578),0)","v":0},{"$f":"IF(COUNT($H578:P578)='RFM input'!$AA$7,SUM($G578:P578),0)","v":0},{"$f":"IF(COUNT($H578:Q578)='RFM input'!$AA$7,SUM($G578:Q578),0)","v":0}]
[{"$f":"A578+1","v":38},null,{"$f":"IFERROR(INDEX($B$398:B$447,A580),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G580:G580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:G580)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G580:H580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:H580)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G580:I580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:I580)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G580:J580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:J580)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G580:K580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:K580)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G580:L580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:L580)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G580:M580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:M580)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G580:N580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:N580)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G580:O580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:O580)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G580:P580)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A580,1)+(SUM($F580:P580)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H580:I580)='RFM input'!$AA$7,SUM($G580:I580),0)","v":0},{"$f":"IF(COUNT($H580:J580)='RFM input'!$AA$7,SUM($G580:J580),0)","v":0},{"$f":"IF(COUNT($H580:K580)='RFM input'!$AA$7,SUM($G580:K580),0)","v":0},{"$f":"IF(COUNT($H580:L580)='RFM input'!$AA$7,SUM($G580:L580),0)","v":0},{"$f":"IF(COUNT($H580:M580)='RFM input'!$AA$7,SUM($G580:M580),0)","v":0},{"$f":"IF(COUNT($H580:N580)='RFM input'!$AA$7,SUM($G580:N580),0)","v":0},{"$f":"IF(COUNT($H580:O580)='RFM input'!$AA$7,SUM($G580:O580),0)","v":0},{"$f":"IF(COUNT($H580:P580)='RFM input'!$AA$7,SUM($G580:P580),0)","v":0},{"$f":"IF(COUNT($H580:Q580)='RFM input'!$AA$7,SUM($G580:Q580),0)","v":0}]
[{"$f":"A580+1","v":39},null,{"$f":"IFERROR(INDEX($B$398:B$447,A582),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G582:G582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:G582)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G582:H582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:H582)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G582:I582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:I582)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G582:J582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:J582)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G582:K582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:K582)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G582:L582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:L582)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G582:M582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:M582)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G582:N582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:N582)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G582:O582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:O582)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G582:P582)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A582,1)+(SUM($F582:P582)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H582:I582)='RFM input'!$AA$7,SUM($G582:I582),0)","v":0},{"$f":"IF(COUNT($H582:J582)='RFM input'!$AA$7,SUM($G582:J582),0)","v":0},{"$f":"IF(COUNT($H582:K582)='RFM input'!$AA$7,SUM($G582:K582),0)","v":0},{"$f":"IF(COUNT($H582:L582)='RFM input'!$AA$7,SUM($G582:L582),0)","v":0},{"$f":"IF(COUNT($H582:M582)='RFM input'!$AA$7,SUM($G582:M582),0)","v":0},{"$f":"IF(COUNT($H582:N582)='RFM input'!$AA$7,SUM($G582:N582),0)","v":0},{"$f":"IF(COUNT($H582:O582)='RFM input'!$AA$7,SUM($G582:O582),0)","v":0},{"$f":"IF(COUNT($H582:P582)='RFM input'!$AA$7,SUM($G582:P582),0)","v":0},{"$f":"IF(COUNT($H582:Q582)='RFM input'!$AA$7,SUM($G582:Q582),0)","v":0}]
[{"$f":"A582+1","v":40},null,{"$f":"IFERROR(INDEX($B$398:B$447,A584),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G584:G584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:G584)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G584:H584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:H584)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G584:I584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:I584)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G584:J584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:J584)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G584:K584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:K584)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G584:L584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:L584)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G584:M584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:M584)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G584:N584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:N584)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G584:O584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:O584)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G584:P584)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A584,1)+(SUM($F584:P584)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H584:I584)='RFM input'!$AA$7,SUM($G584:I584),0)","v":0},{"$f":"IF(COUNT($H584:J584)='RFM input'!$AA$7,SUM($G584:J584),0)","v":0},{"$f":"IF(COUNT($H584:K584)='RFM input'!$AA$7,SUM($G584:K584),0)","v":0},{"$f":"IF(COUNT($H584:L584)='RFM input'!$AA$7,SUM($G584:L584),0)","v":0},{"$f":"IF(COUNT($H584:M584)='RFM input'!$AA$7,SUM($G584:M584),0)","v":0},{"$f":"IF(COUNT($H584:N584)='RFM input'!$AA$7,SUM($G584:N584),0)","v":0},{"$f":"IF(COUNT($H584:O584)='RFM input'!$AA$7,SUM($G584:O584),0)","v":0},{"$f":"IF(COUNT($H584:P584)='RFM input'!$AA$7,SUM($G584:P584),0)","v":0},{"$f":"IF(COUNT($H584:Q584)='RFM input'!$AA$7,SUM($G584:Q584),0)","v":0}]
[{"$f":"A584+1","v":41},null,{"$f":"IFERROR(INDEX($B$398:B$447,A586),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G586:G586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:G586)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G586:H586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:H586)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G586:I586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:I586)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G586:J586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:J586)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G586:K586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:K586)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G586:L586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:L586)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G586:M586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:M586)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G586:N586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:N586)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G586:O586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:O586)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G586:P586)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A586,1)+(SUM($F586:P586)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H586:I586)='RFM input'!$AA$7,SUM($G586:I586),0)","v":0},{"$f":"IF(COUNT($H586:J586)='RFM input'!$AA$7,SUM($G586:J586),0)","v":0},{"$f":"IF(COUNT($H586:K586)='RFM input'!$AA$7,SUM($G586:K586),0)","v":0},{"$f":"IF(COUNT($H586:L586)='RFM input'!$AA$7,SUM($G586:L586),0)","v":0},{"$f":"IF(COUNT($H586:M586)='RFM input'!$AA$7,SUM($G586:M586),0)","v":0},{"$f":"IF(COUNT($H586:N586)='RFM input'!$AA$7,SUM($G586:N586),0)","v":0},{"$f":"IF(COUNT($H586:O586)='RFM input'!$AA$7,SUM($G586:O586),0)","v":0},{"$f":"IF(COUNT($H586:P586)='RFM input'!$AA$7,SUM($G586:P586),0)","v":0},{"$f":"IF(COUNT($H586:Q586)='RFM input'!$AA$7,SUM($G586:Q586),0)","v":0}]
[{"$f":"A586+1","v":42},null,{"$f":"IFERROR(INDEX($B$398:B$447,A588),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G588:G588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:G588)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G588:H588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:H588)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G588:I588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:I588)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G588:J588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:J588)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G588:K588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:K588)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G588:L588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:L588)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G588:M588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:M588)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G588:N588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:N588)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G588:O588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:O588)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G588:P588)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A588,1)+(SUM($F588:P588)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H588:I588)='RFM input'!$AA$7,SUM($G588:I588),0)","v":0},{"$f":"IF(COUNT($H588:J588)='RFM input'!$AA$7,SUM($G588:J588),0)","v":0},{"$f":"IF(COUNT($H588:K588)='RFM input'!$AA$7,SUM($G588:K588),0)","v":0},{"$f":"IF(COUNT($H588:L588)='RFM input'!$AA$7,SUM($G588:L588),0)","v":0},{"$f":"IF(COUNT($H588:M588)='RFM input'!$AA$7,SUM($G588:M588),0)","v":0},{"$f":"IF(COUNT($H588:N588)='RFM input'!$AA$7,SUM($G588:N588),0)","v":0},{"$f":"IF(COUNT($H588:O588)='RFM input'!$AA$7,SUM($G588:O588),0)","v":0},{"$f":"IF(COUNT($H588:P588)='RFM input'!$AA$7,SUM($G588:P588),0)","v":0},{"$f":"IF(COUNT($H588:Q588)='RFM input'!$AA$7,SUM($G588:Q588),0)","v":0}]
[{"$f":"A588+1","v":43},null,{"$f":"IFERROR(INDEX($B$398:B$447,A590),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G590:G590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:G590)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G590:H590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:H590)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G590:I590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:I590)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G590:J590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:J590)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G590:K590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:K590)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G590:L590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:L590)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G590:M590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:M590)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G590:N590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:N590)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G590:O590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:O590)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G590:P590)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A590,1)+(SUM($F590:P590)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H590:I590)='RFM input'!$AA$7,SUM($G590:I590),0)","v":0},{"$f":"IF(COUNT($H590:J590)='RFM input'!$AA$7,SUM($G590:J590),0)","v":0},{"$f":"IF(COUNT($H590:K590)='RFM input'!$AA$7,SUM($G590:K590),0)","v":0},{"$f":"IF(COUNT($H590:L590)='RFM input'!$AA$7,SUM($G590:L590),0)","v":0},{"$f":"IF(COUNT($H590:M590)='RFM input'!$AA$7,SUM($G590:M590),0)","v":0},{"$f":"IF(COUNT($H590:N590)='RFM input'!$AA$7,SUM($G590:N590),0)","v":0},{"$f":"IF(COUNT($H590:O590)='RFM input'!$AA$7,SUM($G590:O590),0)","v":0},{"$f":"IF(COUNT($H590:P590)='RFM input'!$AA$7,SUM($G590:P590),0)","v":0},{"$f":"IF(COUNT($H590:Q590)='RFM input'!$AA$7,SUM($G590:Q590),0)","v":0}]
[{"$f":"A590+1","v":44},null,{"$f":"IFERROR(INDEX($B$398:B$447,A592),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G592:G592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:G592)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G592:H592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:H592)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G592:I592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:I592)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G592:J592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:J592)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G592:K592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:K592)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G592:L592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:L592)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G592:M592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:M592)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G592:N592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:N592)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G592:O592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:O592)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G592:P592)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A592,1)+(SUM($F592:P592)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H592:I592)='RFM input'!$AA$7,SUM($G592:I592),0)","v":0},{"$f":"IF(COUNT($H592:J592)='RFM input'!$AA$7,SUM($G592:J592),0)","v":0},{"$f":"IF(COUNT($H592:K592)='RFM input'!$AA$7,SUM($G592:K592),0)","v":0},{"$f":"IF(COUNT($H592:L592)='RFM input'!$AA$7,SUM($G592:L592),0)","v":0},{"$f":"IF(COUNT($H592:M592)='RFM input'!$AA$7,SUM($G592:M592),0)","v":0},{"$f":"IF(COUNT($H592:N592)='RFM input'!$AA$7,SUM($G592:N592),0)","v":0},{"$f":"IF(COUNT($H592:O592)='RFM input'!$AA$7,SUM($G592:O592),0)","v":0},{"$f":"IF(COUNT($H592:P592)='RFM input'!$AA$7,SUM($G592:P592),0)","v":0},{"$f":"IF(COUNT($H592:Q592)='RFM input'!$AA$7,SUM($G592:Q592),0)","v":0}]
[{"$f":"A592+1","v":45},null,{"$f":"IFERROR(INDEX($B$398:B$447,A594),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G594:G594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:G594)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G594:H594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:H594)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G594:I594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:I594)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G594:J594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:J594)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G594:K594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:K594)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G594:L594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:L594)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G594:M594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:M594)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G594:N594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:N594)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G594:O594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:O594)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G594:P594)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A594,1)+(SUM($F594:P594)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H594:I594)='RFM input'!$AA$7,SUM($G594:I594),0)","v":0},{"$f":"IF(COUNT($H594:J594)='RFM input'!$AA$7,SUM($G594:J594),0)","v":0},{"$f":"IF(COUNT($H594:K594)='RFM input'!$AA$7,SUM($G594:K594),0)","v":0},{"$f":"IF(COUNT($H594:L594)='RFM input'!$AA$7,SUM($G594:L594),0)","v":0},{"$f":"IF(COUNT($H594:M594)='RFM input'!$AA$7,SUM($G594:M594),0)","v":0},{"$f":"IF(COUNT($H594:N594)='RFM input'!$AA$7,SUM($G594:N594),0)","v":0},{"$f":"IF(COUNT($H594:O594)='RFM input'!$AA$7,SUM($G594:O594),0)","v":0},{"$f":"IF(COUNT($H594:P594)='RFM input'!$AA$7,SUM($G594:P594),0)","v":0},{"$f":"IF(COUNT($H594:Q594)='RFM input'!$AA$7,SUM($G594:Q594),0)","v":0}]
[{"$f":"A594+1","v":46},null,{"$f":"IFERROR(INDEX($B$398:B$447,A596),\"\")","v":0},null,null,null,null,{"$f":"IF(COUNTA($G596:G596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:G596)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G596:H596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:H596)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G596:I596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:I596)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G596:J596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:J596)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G596:K596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:K596)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G596:L596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:L596)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G596:M596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:M596)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G596:N596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:N596)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G596:O596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:O596)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G596:P596)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A596,1)+(SUM($F596:P596)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H596:I596)='RFM input'!$AA$7,SUM($G596:I596),0)","v":0},{"$f":"IF(COUNT($H596:J596)='RFM input'!$AA$7,SUM($G596:J596),0)","v":0},{"$f":"IF(COUNT($H596:K596)='RFM input'!$AA$7,SUM($G596:K596),0)","v":0},{"$f":"IF(COUNT($H596:L596)='RFM input'!$AA$7,SUM($G596:L596),0)","v":0},{"$f":"IF(COUNT($H596:M596)='RFM input'!$AA$7,SUM($G596:M596),0)","v":0},{"$f":"IF(COUNT($H596:N596)='RFM input'!$AA$7,SUM($G596:N596),0)","v":0},{"$f":"IF(COUNT($H596:O596)='RFM input'!$AA$7,SUM($G596:O596),0)","v":0},{"$f":"IF(COUNT($H596:P596)='RFM input'!$AA$7,SUM($G596:P596),0)","v":0},{"$f":"IF(COUNT($H596:Q596)='RFM input'!$AA$7,SUM($G596:Q596),0)","v":0}]
[{"$f":"A596+1","v":47},null,{"$f":"IFERROR(INDEX($B$398:B$447,A598),\"\")","v":"Spare straight-line tax asset class"},null,null,null,null,{"$f":"IF(COUNTA($G598:G598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:G598)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G598:H598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:H598)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G598:I598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:I598)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G598:J598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:J598)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G598:K598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:K598)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G598:L598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:L598)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G598:M598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:M598)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G598:N598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:N598)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G598:O598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:O598)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G598:P598)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A598,1)+(SUM($F598:P598)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H598:I598)='RFM input'!$AA$7,SUM($G598:I598),0)","v":0},{"$f":"IF(COUNT($H598:J598)='RFM input'!$AA$7,SUM($G598:J598),0)","v":0},{"$f":"IF(COUNT($H598:K598)='RFM input'!$AA$7,SUM($G598:K598),0)","v":0},{"$f":"IF(COUNT($H598:L598)='RFM input'!$AA$7,SUM($G598:L598),0)","v":0},{"$f":"IF(COUNT($H598:M598)='RFM input'!$AA$7,SUM($G598:M598),0)","v":0},{"$f":"IF(COUNT($H598:N598)='RFM input'!$AA$7,SUM($G598:N598),0)","v":0},{"$f":"IF(COUNT($H598:O598)='RFM input'!$AA$7,SUM($G598:O598),0)","v":0},{"$f":"IF(COUNT($H598:P598)='RFM input'!$AA$7,SUM($G598:P598),0)","v":0},{"$f":"IF(COUNT($H598:Q598)='RFM input'!$AA$7,SUM($G598:Q598),0)","v":0}]
[{"$f":"A598+1","v":48},null,{"$f":"IFERROR(INDEX($B$398:B$447,A600),\"\")","v":"BUILDING INSTALLATION"},null,null,null,null,{"$f":"IF(COUNTA($G600:G600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:G600)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G600:H600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:H600)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G600:I600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:I600)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G600:J600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:J600)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G600:K600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:K600)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G600:L600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:L600)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G600:M600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:M600)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G600:N600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:N600)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G600:O600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:O600)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G600:P600)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A600,1)+(SUM($F600:P600)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H600:I600)='RFM input'!$AA$7,SUM($G600:I600),0)","v":0},{"$f":"IF(COUNT($H600:J600)='RFM input'!$AA$7,SUM($G600:J600),0)","v":0},{"$f":"IF(COUNT($H600:K600)='RFM input'!$AA$7,SUM($G600:K600),0)","v":0},{"$f":"IF(COUNT($H600:L600)='RFM input'!$AA$7,SUM($G600:L600),0)","v":0},{"$f":"IF(COUNT($H600:M600)='RFM input'!$AA$7,SUM($G600:M600),0)","v":0},{"$f":"IF(COUNT($H600:N600)='RFM input'!$AA$7,SUM($G600:N600),0)","v":0},{"$f":"IF(COUNT($H600:O600)='RFM input'!$AA$7,SUM($G600:O600),0)","v":0},{"$f":"IF(COUNT($H600:P600)='RFM input'!$AA$7,SUM($G600:P600),0)","v":0},{"$f":"IF(COUNT($H600:Q600)='RFM input'!$AA$7,SUM($G600:Q600),0)","v":0}]
[{"$f":"A600+1","v":49},null,{"$f":"IFERROR(INDEX($B$398:B$447,A602),\"\")","v":"IN-HOUSE SOFTWARE"},null,null,null,null,{"$f":"IF(COUNTA($G602:G602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:G602)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G602:H602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:H602)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G602:I602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:I602)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G602:J602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:J602)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G602:K602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:K602)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G602:L602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:L602)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G602:M602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:M602)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G602:N602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:N602)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G602:O602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:O602)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G602:P602)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A602,1)+(SUM($F602:P602)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H602:I602)='RFM input'!$AA$7,SUM($G602:I602),0)","v":0},{"$f":"IF(COUNT($H602:J602)='RFM input'!$AA$7,SUM($G602:J602),0)","v":0},{"$f":"IF(COUNT($H602:K602)='RFM input'!$AA$7,SUM($G602:K602),0)","v":0},{"$f":"IF(COUNT($H602:L602)='RFM input'!$AA$7,SUM($G602:L602),0)","v":0},{"$f":"IF(COUNT($H602:M602)='RFM input'!$AA$7,SUM($G602:M602),0)","v":0},{"$f":"IF(COUNT($H602:N602)='RFM input'!$AA$7,SUM($G602:N602),0)","v":0},{"$f":"IF(COUNT($H602:O602)='RFM input'!$AA$7,SUM($G602:O602),0)","v":0},{"$f":"IF(COUNT($H602:P602)='RFM input'!$AA$7,SUM($G602:P602),0)","v":0},{"$f":"IF(COUNT($H602:Q602)='RFM input'!$AA$7,SUM($G602:Q602),0)","v":0}]
[{"$f":"A602+1","v":50},null,{"$f":"IFERROR(INDEX($B$398:B$447,A604),\"\")","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(COUNTA($G604:G604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:G604)))*'Adjustment for previous period'!H$8,0)","v":0},{"$f":"IF(COUNTA($G604:H604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:H604)))*'Adjustment for previous period'!I$8,0)","v":0},{"$f":"IF(COUNTA($G604:I604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:I604)))*'Adjustment for previous period'!J$8,0)","v":0},{"$f":"IF(COUNTA($G604:J604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:J604)))*'Adjustment for previous period'!K$8,0)","v":0},{"$f":"IF(COUNTA($G604:K604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:K604)))*'Adjustment for previous period'!L$8,0)","v":0},{"$f":"IF(COUNTA($G604:L604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:L604)))*'Adjustment for previous period'!M$8,0)","v":0},{"$f":"IF(COUNTA($G604:M604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:M604)))*'Adjustment for previous period'!N$8,0)","v":0},{"$f":"IF(COUNTA($G604:N604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:N604)))*'Adjustment for previous period'!O$8,0)","v":0},{"$f":"IF(COUNTA($G604:O604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:O604)))*'Adjustment for previous period'!P$8,0)","v":0},{"$f":"IF(COUNTA($G604:P604)<'RFM input'!$AA$7,(INDEX($G$454:$G$503,$A604,1)+(SUM($F604:P604)))*'Adjustment for previous period'!Q$8,0)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H604:I604)='RFM input'!$AA$7,SUM($G604:I604),0)","v":0},{"$f":"IF(COUNT($H604:J604)='RFM input'!$AA$7,SUM($G604:J604),0)","v":0},{"$f":"IF(COUNT($H604:K604)='RFM input'!$AA$7,SUM($G604:K604),0)","v":0},{"$f":"IF(COUNT($H604:L604)='RFM input'!$AA$7,SUM($G604:L604),0)","v":0},{"$f":"IF(COUNT($H604:M604)='RFM input'!$AA$7,SUM($G604:M604),0)","v":0},{"$f":"IF(COUNT($H604:N604)='RFM input'!$AA$7,SUM($G604:N604),0)","v":0},{"$f":"IF(COUNT($H604:O604)='RFM input'!$AA$7,SUM($G604:O604),0)","v":0},{"$f":"IF(COUNT($H604:P604)='RFM input'!$AA$7,SUM($G604:P604),0)","v":0},{"$f":"IF(COUNT($H604:Q604)='RFM input'!$AA$7,SUM($G604:Q604),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$AA$7, SUM($G505:I505), 0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$AA$7, SUM($G505:J505), 0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$AA$7, SUM($G505:K505), 0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$AA$7, SUM($G505:L505), 0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$AA$7, SUM($G505:M505), 0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$AA$7, SUM($G505:N505), 0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$AA$7, SUM($G505:O505), 0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$AA$7, SUM($G505:P505), 0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$AA$7, SUM($G505:Q505), 0)","v":0}]